[KONSORT] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -1.41%
YoY- 7.24%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 267,862 264,405 305,354 228,006 272,266 249,404 255,061 0.81%
PBT 28,141 44,317 9,318 36,820 34,994 36,612 27,713 0.25%
Tax -4,394 -9,305 -11,699 -9,013 -8,658 -9,662 -8,688 -10.73%
NP 23,746 35,012 -2,381 27,806 26,336 26,949 19,025 3.75%
-
NP to SH 23,746 35,012 -2,184 29,168 27,198 26,770 18,869 3.90%
-
Tax Rate 15.61% 21.00% 125.55% 24.48% 24.74% 26.39% 31.35% -
Total Cost 244,116 229,393 307,735 200,200 245,930 222,454 236,036 0.56%
-
Net Worth 221,994 276,048 304,529 316,416 313,476 334,633 322,511 -6.02%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - 7,690 9,196 - - - -
Div Payout % - - 0.00% 31.53% - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 221,994 276,048 304,529 316,416 313,476 334,633 322,511 -6.02%
NOSH 252,266 235,938 230,704 227,637 230,497 240,743 240,680 0.78%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 8.87% 13.24% -0.78% 12.20% 9.67% 10.81% 7.46% -
ROE 10.70% 12.68% -0.72% 9.22% 8.68% 8.00% 5.85% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 106.18 112.07 132.36 100.16 118.12 103.60 105.98 0.03%
EPS 9.41 14.84 -0.95 12.81 11.80 11.12 7.84 3.08%
DPS 0.00 0.00 3.33 4.04 0.00 0.00 0.00 -
NAPS 0.88 1.17 1.32 1.39 1.36 1.39 1.34 -6.76%
Adjusted Per Share Value based on latest NOSH - 227,781
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 106.25 104.88 121.12 90.44 108.00 98.93 101.17 0.81%
EPS 9.42 13.89 -0.87 11.57 10.79 10.62 7.48 3.91%
DPS 0.00 0.00 3.05 3.65 0.00 0.00 0.00 -
NAPS 0.8805 1.095 1.2079 1.2551 1.2434 1.3273 1.2792 -6.02%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.98 1.19 1.43 1.37 1.01 1.71 0.75 -
P/RPS 0.92 1.06 1.08 1.37 0.86 1.65 0.71 4.40%
P/EPS 10.41 8.02 -151.06 10.69 8.56 15.38 9.57 1.41%
EY 9.61 12.47 -0.66 9.35 11.68 6.50 10.45 -1.38%
DY 0.00 0.00 2.33 2.95 0.00 0.00 0.00 -
P/NAPS 1.11 1.02 1.08 0.99 0.74 1.23 0.56 12.06%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 19/11/12 29/11/11 30/11/10 11/11/09 13/11/08 14/11/07 20/11/06 -
Price 1.02 1.45 1.45 1.23 0.82 1.47 0.81 -
P/RPS 0.96 1.29 1.10 1.23 0.69 1.42 0.76 3.96%
P/EPS 10.84 9.77 -153.17 9.60 6.95 13.22 10.33 0.80%
EY 9.23 10.23 -0.65 10.42 14.39 7.56 9.68 -0.78%
DY 0.00 0.00 2.30 3.28 0.00 0.00 0.00 -
P/NAPS 1.16 1.24 1.10 0.88 0.60 1.06 0.60 11.60%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment