[KONSORT] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
16-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 102.23%
YoY- -3.61%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 157,080 131,086 135,299 151,827 109,658 133,510 121,290 4.39%
PBT 7,586 17,571 27,810 29,777 18,621 18,435 17,118 -12.67%
Tax -2,369 -2,656 -5,702 -6,990 -4,413 -4,489 -4,822 -11.16%
NP 5,217 14,915 22,108 22,787 14,208 13,946 12,296 -13.30%
-
NP to SH 5,217 14,915 22,108 22,935 14,792 14,391 12,167 -13.15%
-
Tax Rate 31.23% 15.12% 20.50% 23.47% 23.70% 24.35% 28.17% -
Total Cost 151,863 116,171 113,191 129,040 95,450 119,564 108,994 5.67%
-
Net Worth 201,623 219,560 273,695 330,268 313,215 327,286 334,893 -8.10%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - 6,927 - - -
Div Payout % - - - - 46.83% - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 201,623 219,560 273,695 330,268 313,215 327,286 334,893 -8.10%
NOSH 252,028 252,368 235,944 230,956 228,624 240,652 240,930 0.75%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 3.32% 11.38% 16.34% 15.01% 12.96% 10.45% 10.14% -
ROE 2.59% 6.79% 8.08% 6.94% 4.72% 4.40% 3.63% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 62.33 51.94 57.34 65.74 47.96 55.48 50.34 3.62%
EPS 2.07 5.91 9.37 9.93 6.47 5.98 5.05 -13.80%
DPS 0.00 0.00 0.00 0.00 3.03 0.00 0.00 -
NAPS 0.80 0.87 1.16 1.43 1.37 1.36 1.39 -8.78%
Adjusted Per Share Value based on latest NOSH - 235,780
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 62.31 52.00 53.67 60.22 43.50 52.96 48.11 4.40%
EPS 2.07 5.92 8.77 9.10 5.87 5.71 4.83 -13.15%
DPS 0.00 0.00 0.00 0.00 2.75 0.00 0.00 -
NAPS 0.7997 0.8709 1.0856 1.31 1.2424 1.2982 1.3284 -8.10%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.995 0.96 1.28 1.30 1.11 1.00 1.54 -
P/RPS 1.60 1.85 2.23 1.98 2.31 1.80 3.06 -10.23%
P/EPS 48.07 16.24 13.66 13.09 17.16 16.72 30.50 7.86%
EY 2.08 6.16 7.32 7.64 5.83 5.98 3.28 -7.30%
DY 0.00 0.00 0.00 0.00 2.73 0.00 0.00 -
P/NAPS 1.24 1.10 1.10 0.91 0.81 0.74 1.11 1.86%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/08/13 28/08/12 16/08/11 18/08/10 12/08/09 13/08/08 28/08/07 -
Price 1.17 1.02 1.14 1.39 1.54 1.09 2.29 -
P/RPS 1.88 1.96 1.99 2.11 3.21 1.96 4.55 -13.68%
P/EPS 56.52 17.26 12.17 14.00 23.80 18.23 45.35 3.73%
EY 1.77 5.79 8.22 7.14 4.20 5.49 2.21 -3.62%
DY 0.00 0.00 0.00 0.00 1.97 0.00 0.00 -
P/NAPS 1.46 1.17 0.98 0.97 1.12 0.80 1.65 -2.01%

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