[KONSORT] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -70.22%
YoY- -55.87%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 61,347 57,557 52,101 56,168 70,690 71,213 62,297 -1.01%
PBT 8,994 11,987 6,692 2,415 7,811 11,822 6,613 22.73%
Tax -2,347 -2,891 -1,522 -848 -2,005 -2,937 -1,552 31.71%
NP 6,647 9,096 5,170 1,567 5,806 8,885 5,061 19.90%
-
NP to SH 7,084 9,490 5,360 1,789 6,008 9,345 5,046 25.35%
-
Tax Rate 26.10% 24.12% 22.74% 35.11% 25.67% 24.84% 23.47% -
Total Cost 54,700 48,461 46,931 54,601 64,884 62,328 57,236 -2.97%
-
Net Worth 316,616 313,284 308,251 226,379 313,060 327,521 319,580 -0.61%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 6,928 - 9,055 - - - -
Div Payout % - 73.01% - 506.16% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 316,616 313,284 308,251 226,379 313,060 327,521 319,580 -0.61%
NOSH 227,781 228,674 233,524 226,379 230,191 240,824 240,285 -3.49%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 10.84% 15.80% 9.92% 2.79% 8.21% 12.48% 8.12% -
ROE 2.24% 3.03% 1.74% 0.79% 1.92% 2.85% 1.58% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 26.93 25.17 22.31 24.81 30.71 29.57 25.93 2.55%
EPS 3.11 4.15 2.29 0.76 2.59 3.92 2.10 29.89%
DPS 0.00 3.03 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.39 1.37 1.32 1.00 1.36 1.36 1.33 2.98%
Adjusted Per Share Value based on latest NOSH - 226,379
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 24.33 22.83 20.67 22.28 28.04 28.25 24.71 -1.02%
EPS 2.81 3.76 2.13 0.71 2.38 3.71 2.00 25.41%
DPS 0.00 2.75 0.00 3.59 0.00 0.00 0.00 -
NAPS 1.2559 1.2426 1.2227 0.8979 1.2418 1.2991 1.2676 -0.61%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.37 1.11 0.76 0.84 1.01 1.00 1.21 -
P/RPS 5.09 4.41 3.41 3.39 3.29 3.38 4.67 5.90%
P/EPS 44.05 26.75 33.11 106.29 38.70 25.77 57.62 -16.37%
EY 2.27 3.74 3.02 0.94 2.58 3.88 1.74 19.37%
DY 0.00 2.73 0.00 4.76 0.00 0.00 0.00 -
P/NAPS 0.99 0.81 0.58 0.84 0.74 0.74 0.91 5.77%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 11/11/09 12/08/09 25/05/09 19/02/09 13/11/08 13/08/08 26/05/08 -
Price 1.23 1.54 0.90 0.84 0.82 1.09 1.12 -
P/RPS 4.57 6.12 4.03 3.39 2.67 3.69 4.32 3.81%
P/EPS 39.55 37.11 39.21 106.29 31.42 28.09 53.33 -18.05%
EY 2.53 2.69 2.55 0.94 3.18 3.56 1.87 22.30%
DY 0.00 1.97 0.00 4.76 0.00 0.00 0.00 -
P/NAPS 0.88 1.12 0.68 0.84 0.60 0.80 0.84 3.14%

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