[KONSORT] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
13-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -5.5%
YoY- 1.6%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 219,316 208,404 260,368 272,266 267,020 249,188 252,843 -9.05%
PBT 37,242 26,768 28,661 34,994 36,870 26,452 32,311 9.94%
Tax -8,826 -6,088 -7,342 -8,658 -8,978 -6,208 -7,932 7.38%
NP 28,416 20,680 21,319 26,336 27,892 20,244 24,379 10.76%
-
NP to SH 29,584 21,440 22,188 27,198 28,782 20,184 24,132 14.55%
-
Tax Rate 23.70% 22.74% 25.62% 24.74% 24.35% 23.47% 24.55% -
Total Cost 190,900 187,724 239,049 245,930 239,128 228,944 228,464 -11.29%
-
Net Worth 313,215 308,251 305,640 313,476 327,286 319,580 344,278 -6.11%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 13,854 - 18,293 - - - 48,150 -56.44%
Div Payout % 46.83% - 82.45% - - - 199.53% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 313,215 308,251 305,640 313,476 327,286 319,580 344,278 -6.11%
NOSH 228,624 233,524 226,400 230,497 240,652 240,285 240,753 -3.39%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 12.96% 9.92% 8.19% 9.67% 10.45% 8.12% 9.64% -
ROE 9.45% 6.96% 7.26% 8.68% 8.79% 6.32% 7.01% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 95.93 89.24 115.00 118.12 110.96 103.70 105.02 -5.86%
EPS 12.94 9.16 9.42 11.80 11.96 8.40 10.02 18.60%
DPS 6.06 0.00 8.08 0.00 0.00 0.00 20.00 -54.92%
NAPS 1.37 1.32 1.35 1.36 1.36 1.33 1.43 -2.81%
Adjusted Per Share Value based on latest NOSH - 230,191
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 86.99 82.66 103.28 108.00 105.91 98.84 100.29 -9.05%
EPS 11.73 8.50 8.80 10.79 11.42 8.01 9.57 14.54%
DPS 5.50 0.00 7.26 0.00 0.00 0.00 19.10 -56.42%
NAPS 1.2424 1.2227 1.2123 1.2434 1.2982 1.2676 1.3656 -6.11%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.11 0.76 0.84 1.01 1.00 1.21 1.46 -
P/RPS 1.16 0.85 0.73 0.86 0.90 1.17 1.39 -11.36%
P/EPS 8.58 8.28 8.57 8.56 8.36 14.40 14.57 -29.76%
EY 11.66 12.08 11.67 11.68 11.96 6.94 6.87 42.33%
DY 5.46 0.00 9.62 0.00 0.00 0.00 13.70 -45.87%
P/NAPS 0.81 0.58 0.62 0.74 0.74 0.91 1.02 -14.25%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 12/08/09 25/05/09 19/02/09 13/11/08 13/08/08 26/05/08 27/02/08 -
Price 1.54 0.90 0.84 0.82 1.09 1.12 1.38 -
P/RPS 1.61 1.01 0.73 0.69 0.98 1.08 1.31 14.75%
P/EPS 11.90 9.80 8.57 6.95 9.11 13.33 13.77 -9.27%
EY 8.40 10.20 11.67 14.39 10.97 7.50 7.26 10.22%
DY 3.94 0.00 9.62 0.00 0.00 0.00 14.49 -58.06%
P/NAPS 1.12 0.68 0.62 0.60 0.80 0.84 0.97 10.06%

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