[KONSORT] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -56.2%
YoY- 73.45%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 67,730 60,419 65,394 68,130 56,168 65,790 53,502 4.00%
PBT 966 -522 -25,205 4,240 2,415 4,852 1,405 -6.04%
Tax -2,203 216 929 -1,821 -848 -685 -179 51.88%
NP -1,237 -306 -24,276 2,419 1,567 4,167 1,226 -
-
NP to SH -1,237 -306 -24,276 3,103 1,789 4,054 482 -
-
Tax Rate 228.05% - - 42.95% 35.11% 14.12% 12.74% -
Total Cost 68,967 60,725 89,670 65,711 54,601 61,623 52,276 4.72%
-
Net Worth 196,910 190,661 255,547 229,671 226,379 240,786 242,499 -3.40%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 25,244 107,570 - - 9,055 48,157 7,274 23.02%
Div Payout % 0.00% 0.00% - - 506.16% 1,187.90% 1,509.34% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 196,910 190,661 255,547 229,671 226,379 240,786 242,499 -3.40%
NOSH 252,448 235,384 236,617 229,671 226,379 240,786 242,499 0.67%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -1.83% -0.51% -37.12% 3.55% 2.79% 6.33% 2.29% -
ROE -0.63% -0.16% -9.50% 1.35% 0.79% 1.68% 0.20% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 26.83 25.67 27.64 29.66 24.81 27.32 22.06 3.31%
EPS -0.49 0.00 -10.58 1.35 0.76 1.68 0.20 -
DPS 10.00 45.70 0.00 0.00 4.00 20.00 3.00 22.19%
NAPS 0.78 0.81 1.08 1.00 1.00 1.00 1.00 -4.05%
Adjusted Per Share Value based on latest NOSH - 229,671
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 26.87 23.97 25.94 27.02 22.28 26.10 21.22 4.00%
EPS -0.49 -0.12 -9.63 1.23 0.71 1.61 0.19 -
DPS 10.01 42.67 0.00 0.00 3.59 19.10 2.89 22.98%
NAPS 0.781 0.7563 1.0136 0.911 0.8979 0.9551 0.9619 -3.40%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.13 1.45 1.66 1.11 0.84 1.46 0.92 -
P/RPS 4.21 5.65 6.01 3.74 3.39 5.34 4.17 0.15%
P/EPS -230.61 -1,115.38 -16.18 82.16 106.29 86.72 462.86 -
EY -0.43 -0.09 -6.18 1.22 0.94 1.15 0.22 -
DY 8.85 31.52 0.00 0.00 4.76 13.70 3.26 18.09%
P/NAPS 1.45 1.79 1.54 1.11 0.84 1.46 0.92 7.86%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 23/02/12 28/02/11 25/02/10 19/02/09 27/02/08 27/02/07 -
Price 0.98 1.45 1.40 1.17 0.84 1.38 1.07 -
P/RPS 3.65 5.65 5.07 3.94 3.39 5.05 4.85 -4.62%
P/EPS -200.00 -1,115.38 -13.65 86.60 106.29 81.96 538.33 -
EY -0.50 -0.09 -7.33 1.15 0.94 1.22 0.19 -
DY 10.20 31.52 0.00 0.00 4.76 14.49 2.80 24.01%
P/NAPS 1.26 1.79 1.30 1.17 0.84 1.38 1.07 2.75%

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