[KONSORT] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
21-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 61.61%
YoY- 88.28%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 294,410 305,354 303,654 286,768 239,135 228,006 219,316 21.62%
PBT -18,216 9,318 59,554 53,348 31,855 36,820 37,242 -
Tax -8,296 -11,699 -13,980 -13,572 -8,581 -9,013 -8,826 -4.03%
NP -26,512 -2,381 45,574 39,776 23,274 27,806 28,416 -
-
NP to SH -26,512 -2,184 45,870 40,368 24,979 29,168 29,584 -
-
Tax Rate - 125.55% 23.47% 25.44% 26.94% 24.48% 23.70% -
Total Cost 320,922 307,735 258,080 246,992 215,861 200,200 190,900 41.24%
-
Net Worth 253,236 304,529 330,268 331,759 316,253 316,416 313,215 -13.17%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 59,167 7,690 - - 25,300 9,196 13,854 162.53%
Div Payout % 0.00% 0.00% - - 101.29% 31.53% 46.83% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 253,236 304,529 330,268 331,759 316,253 316,416 313,215 -13.17%
NOSH 236,669 230,704 230,956 232,000 229,169 227,637 228,624 2.32%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -9.01% -0.78% 15.01% 13.87% 9.73% 12.20% 12.96% -
ROE -10.47% -0.72% 13.89% 12.17% 7.90% 9.22% 9.45% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 124.40 132.36 131.48 123.61 104.35 100.16 95.93 18.86%
EPS -11.14 -0.95 19.86 17.40 10.90 12.81 12.94 -
DPS 25.00 3.33 0.00 0.00 11.04 4.04 6.06 156.56%
NAPS 1.07 1.32 1.43 1.43 1.38 1.39 1.37 -15.15%
Adjusted Per Share Value based on latest NOSH - 232,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 116.78 121.12 120.45 113.75 94.85 90.44 86.99 21.62%
EPS -10.52 -0.87 18.19 16.01 9.91 11.57 11.73 -
DPS 23.47 3.05 0.00 0.00 10.04 3.65 5.50 162.39%
NAPS 1.0045 1.2079 1.31 1.3159 1.2544 1.2551 1.2424 -13.17%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.66 1.43 1.30 1.36 1.11 1.37 1.11 -
P/RPS 1.33 1.08 0.99 1.10 1.06 1.37 1.16 9.51%
P/EPS -14.82 -151.06 6.55 7.82 10.18 10.69 8.58 -
EY -6.75 -0.66 15.28 12.79 9.82 9.35 11.66 -
DY 15.06 2.33 0.00 0.00 9.95 2.95 5.46 96.31%
P/NAPS 1.55 1.08 0.91 0.95 0.80 0.99 0.81 53.95%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 18/08/10 21/04/10 25/02/10 11/11/09 12/08/09 -
Price 1.40 1.45 1.39 1.37 1.17 1.23 1.54 -
P/RPS 1.13 1.10 1.06 1.11 1.12 1.23 1.61 -20.97%
P/EPS -12.50 -153.17 7.00 7.87 10.73 9.60 11.90 -
EY -8.00 -0.65 14.29 12.70 9.32 10.42 8.40 -
DY 17.86 2.30 0.00 0.00 9.44 3.28 3.94 173.14%
P/NAPS 1.31 1.10 0.97 0.96 0.85 0.88 1.12 10.98%

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