[KONSORT] YoY Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 8.77%
YoY- -8.06%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 258,723 294,410 239,135 260,368 252,843 253,092 237,320 1.44%
PBT 32,716 -18,216 31,855 28,661 32,311 22,190 5,395 35.02%
Tax -6,763 -8,296 -8,581 -7,342 -7,932 -6,695 -3,359 12.36%
NP 25,953 -26,512 23,274 21,319 24,379 15,495 2,036 52.80%
-
NP to SH 25,953 -26,512 24,979 22,188 24,132 14,634 1,714 57.25%
-
Tax Rate 20.67% - 26.94% 25.62% 24.55% 30.17% 62.26% -
Total Cost 232,770 320,922 215,861 239,049 228,464 237,597 235,284 -0.17%
-
Net Worth 191,805 253,236 316,253 305,640 344,278 322,764 297,266 -7.03%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 108,216 59,167 25,300 18,293 48,150 7,226 - -
Div Payout % 416.97% 0.00% 101.29% 82.45% 199.53% 49.38% - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 191,805 253,236 316,253 305,640 344,278 322,764 297,266 -7.03%
NOSH 236,797 236,669 229,169 226,400 240,753 240,868 228,666 0.58%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 10.03% -9.01% 9.73% 8.19% 9.64% 6.12% 0.86% -
ROE 13.53% -10.47% 7.90% 7.26% 7.01% 4.53% 0.58% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 109.26 124.40 104.35 115.00 105.02 105.07 103.78 0.86%
EPS 10.97 -11.14 10.90 9.42 10.02 6.08 0.71 57.78%
DPS 45.70 25.00 11.04 8.08 20.00 3.00 0.00 -
NAPS 0.81 1.07 1.38 1.35 1.43 1.34 1.30 -7.57%
Adjusted Per Share Value based on latest NOSH - 226,379
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 102.62 116.78 94.85 103.28 100.29 100.39 94.13 1.44%
EPS 10.29 -10.52 9.91 8.80 9.57 5.80 0.68 57.23%
DPS 42.92 23.47 10.04 7.26 19.10 2.87 0.00 -
NAPS 0.7608 1.0045 1.2544 1.2123 1.3656 1.2803 1.1791 -7.03%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.45 1.66 1.11 0.84 1.46 0.92 0.41 -
P/RPS 1.33 1.33 1.06 0.73 1.39 0.88 0.40 22.15%
P/EPS 13.23 -14.82 10.18 8.57 14.57 15.14 54.70 -21.05%
EY 7.56 -6.75 9.82 11.67 6.87 6.60 1.83 26.65%
DY 31.52 15.06 9.95 9.62 13.70 3.26 0.00 -
P/NAPS 1.79 1.55 0.80 0.62 1.02 0.69 0.32 33.21%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/12 28/02/11 25/02/10 19/02/09 27/02/08 27/02/07 28/02/06 -
Price 1.45 1.40 1.17 0.84 1.38 1.07 0.48 -
P/RPS 1.33 1.13 1.12 0.73 1.31 1.02 0.46 19.34%
P/EPS 13.23 -12.50 10.73 8.57 13.77 17.61 64.04 -23.10%
EY 7.56 -8.00 9.32 11.67 7.26 5.68 1.56 30.07%
DY 31.52 17.86 9.44 9.62 14.49 2.80 0.00 -
P/NAPS 1.79 1.31 0.85 0.62 0.97 0.80 0.37 30.03%

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