[KONSORT] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -75.84%
YoY- 6.22%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 64,309 70,156 71,692 52,101 62,297 59,914 61,453 0.75%
PBT 6,078 14,576 13,337 6,692 6,613 5,421 3,914 7.60%
Tax -1,510 -3,644 -3,393 -1,522 -1,552 -1,518 -947 8.07%
NP 4,568 10,932 9,944 5,170 5,061 3,903 2,967 7.44%
-
NP to SH 4,568 10,932 10,092 5,360 5,046 3,824 2,671 9.34%
-
Tax Rate 24.84% 25.00% 25.44% 22.74% 23.47% 28.00% 24.20% -
Total Cost 59,741 59,224 61,748 46,931 57,236 56,011 58,486 0.35%
-
Net Worth 209,471 264,445 331,759 308,251 319,580 327,084 317,632 -6.69%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 209,471 264,445 331,759 308,251 319,580 327,084 317,632 -6.69%
NOSH 252,375 236,112 232,000 233,524 240,285 240,503 240,630 0.79%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 7.10% 15.58% 13.87% 9.92% 8.12% 6.51% 4.83% -
ROE 2.18% 4.13% 3.04% 1.74% 1.58% 1.17% 0.84% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 25.48 29.71 30.90 22.31 25.93 24.91 25.54 -0.03%
EPS 1.81 4.63 4.35 2.29 2.10 1.59 1.11 8.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 1.12 1.43 1.32 1.33 1.36 1.32 -7.43%
Adjusted Per Share Value based on latest NOSH - 233,524
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 25.51 27.83 28.44 20.67 24.71 23.77 24.38 0.75%
EPS 1.81 4.34 4.00 2.13 2.00 1.52 1.06 9.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8309 1.0489 1.3159 1.2227 1.2676 1.2974 1.2599 -6.69%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.45 1.33 1.36 0.76 1.21 1.25 0.46 -
P/RPS 5.69 4.48 4.40 3.41 4.67 5.02 1.80 21.12%
P/EPS 80.11 28.73 31.26 33.11 57.62 78.62 41.44 11.60%
EY 1.25 3.48 3.20 3.02 1.74 1.27 2.41 -10.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.19 0.95 0.58 0.91 0.92 0.35 30.73%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 16/05/12 24/05/11 21/04/10 25/05/09 26/05/08 03/05/07 27/04/06 -
Price 1.45 1.36 1.37 0.90 1.12 1.51 0.50 -
P/RPS 5.69 4.58 4.43 4.03 4.32 6.06 1.96 19.41%
P/EPS 80.11 29.37 31.49 39.21 53.33 94.97 45.05 10.05%
EY 1.25 3.40 3.18 2.55 1.87 1.05 2.22 -9.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.21 0.96 0.68 0.84 1.11 0.38 28.95%

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