[KONSORT] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
16-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -82.4%
YoY- -58.21%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 268,627 200,897 131,086 64,309 258,723 198,304 135,299 57.64%
PBT 22,072 21,106 17,571 6,078 32,716 33,238 27,810 -14.21%
Tax -5,499 -3,296 -2,656 -1,510 -6,763 -6,979 -5,702 -2.37%
NP 16,573 17,810 14,915 4,568 25,953 26,259 22,108 -17.40%
-
NP to SH 16,573 17,810 14,915 4,568 25,953 26,259 22,108 -17.40%
-
Tax Rate 24.91% 15.62% 15.12% 24.84% 20.67% 21.00% 20.50% -
Total Cost 252,054 183,087 116,171 59,741 232,770 172,045 113,191 70.11%
-
Net Worth 196,757 221,994 219,560 209,471 191,805 276,048 273,695 -19.67%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 25,225 - - - 108,216 - - -
Div Payout % 152.21% - - - 416.97% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 196,757 221,994 219,560 209,471 191,805 276,048 273,695 -19.67%
NOSH 252,252 252,266 252,368 252,375 236,797 235,938 235,944 4.53%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.17% 8.87% 11.38% 7.10% 10.03% 13.24% 16.34% -
ROE 8.42% 8.02% 6.79% 2.18% 13.53% 9.51% 8.08% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 106.49 79.64 51.94 25.48 109.26 84.05 57.34 50.80%
EPS 6.57 7.06 5.91 1.81 10.97 11.13 9.37 -20.98%
DPS 10.00 0.00 0.00 0.00 45.70 0.00 0.00 -
NAPS 0.78 0.88 0.87 0.83 0.81 1.17 1.16 -23.15%
Adjusted Per Share Value based on latest NOSH - 252,375
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 106.55 79.69 52.00 25.51 102.62 78.66 53.67 57.63%
EPS 6.57 7.06 5.92 1.81 10.29 10.42 8.77 -17.44%
DPS 10.01 0.00 0.00 0.00 42.92 0.00 0.00 -
NAPS 0.7804 0.8805 0.8709 0.8309 0.7608 1.095 1.0856 -19.67%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.13 0.98 0.96 1.45 1.45 1.19 1.28 -
P/RPS 1.06 1.23 1.85 5.69 1.33 1.42 2.23 -38.95%
P/EPS 17.20 13.88 16.24 80.11 13.23 10.69 13.66 16.52%
EY 5.81 7.20 6.16 1.25 7.56 9.35 7.32 -14.21%
DY 8.85 0.00 0.00 0.00 31.52 0.00 0.00 -
P/NAPS 1.45 1.11 1.10 1.75 1.79 1.02 1.10 20.12%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 19/11/12 28/08/12 16/05/12 23/02/12 29/11/11 16/08/11 -
Price 0.98 1.02 1.02 1.45 1.45 1.45 1.14 -
P/RPS 0.92 1.28 1.96 5.69 1.33 1.73 1.99 -40.07%
P/EPS 14.92 14.45 17.26 80.11 13.23 13.03 12.17 14.47%
EY 6.70 6.92 5.79 1.25 7.56 7.68 8.22 -12.68%
DY 10.20 0.00 0.00 0.00 31.52 0.00 0.00 -
P/NAPS 1.26 1.16 1.17 1.75 1.79 1.24 0.98 18.14%

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