[KONSORT] YoY TTM 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- 1.42%
YoY- -11.25%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 252,876 292,874 258,726 250,172 255,227 243,259 258,078 -0.33%
PBT 24,218 -16,977 38,558 28,740 33,504 23,697 9,768 16.32%
Tax -4,629 -8,097 -10,452 -7,312 -7,966 -7,266 -3,952 2.66%
NP 19,589 -25,074 28,106 21,428 25,538 16,431 5,816 22.41%
-
NP to SH 19,589 -25,074 29,769 22,502 25,355 15,787 5,284 24.38%
-
Tax Rate 19.11% - 27.11% 25.44% 23.78% 30.66% 40.46% -
Total Cost 233,287 317,948 230,620 228,744 229,689 226,828 252,262 -1.29%
-
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 107,570 - 6,860 9,055 48,157 7,274 - -
Div Payout % 549.14% - 23.04% 40.24% 189.93% 46.08% - -
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 7.75% -8.56% 10.86% 8.57% 10.01% 6.75% 2.25% -
ROE 9.35% -9.48% 8.97% 7.30% 7.93% 4.83% 1.66% -
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 100.20 124.04 111.52 107.13 106.22 101.15 107.25 -1.12%
EPS 7.76 -10.62 12.83 9.64 10.55 6.56 2.20 23.35%
DPS 42.62 0.00 3.00 3.88 20.00 3.00 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 100.30 116.17 102.62 99.23 101.24 96.49 102.37 -0.33%
EPS 7.77 -9.95 11.81 8.93 10.06 6.26 2.10 24.34%
DPS 42.67 0.00 2.72 3.59 19.10 2.89 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 1.45 1.07 1.22 0.71 1.14 1.24 0.43 22.43%
P/EPS 18.68 -12.52 10.60 7.89 11.47 19.04 20.95 -1.89%
EY 5.35 -7.98 9.43 12.68 8.72 5.25 4.77 1.92%
DY 29.40 0.00 2.21 5.10 16.53 2.40 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 1.45 1.10 1.23 0.84 1.05 1.49 0.47 20.63%
P/EPS 18.68 -12.81 10.68 9.34 10.61 23.00 22.77 -3.24%
EY 5.35 -7.81 9.37 10.71 9.42 4.35 4.39 3.34%
DY 29.40 0.00 2.19 4.31 17.86 1.99 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