[KONSORT] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 5.06%
YoY- 60.61%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 260,368 269,990 265,063 255,227 252,844 240,556 239,211 5.78%
PBT 28,661 31,098 33,629 33,504 32,312 28,865 25,754 7.35%
Tax -7,342 -7,179 -7,600 -7,966 -7,932 -7,426 -7,586 -2.14%
NP 21,319 23,919 26,029 25,538 24,380 21,439 18,168 11.19%
-
NP to SH 22,188 24,453 26,356 25,355 24,133 20,561 17,446 17.30%
-
Tax Rate 25.62% 23.09% 22.60% 23.78% 24.55% 25.73% 29.46% -
Total Cost 239,049 246,071 239,034 229,689 228,464 219,117 221,043 5.33%
-
Net Worth 226,379 313,060 327,521 319,580 240,786 334,233 334,240 -22.78%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 9,055 48,157 48,157 48,157 48,157 7,274 7,274 15.64%
Div Payout % 40.81% 196.94% 182.72% 189.93% 199.55% 35.38% 41.70% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 226,379 313,060 327,521 319,580 240,786 334,233 334,240 -22.78%
NOSH 226,379 230,191 240,824 240,285 240,786 240,455 240,461 -3.92%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 8.19% 8.86% 9.82% 10.01% 9.64% 8.91% 7.59% -
ROE 9.80% 7.81% 8.05% 7.93% 10.02% 6.15% 5.22% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 115.01 117.29 110.06 106.22 105.01 100.04 99.48 10.10%
EPS 9.80 10.62 10.94 10.55 10.02 8.55 7.26 22.02%
DPS 4.00 20.92 20.00 20.00 20.00 3.00 3.00 21.03%
NAPS 1.00 1.36 1.36 1.33 1.00 1.39 1.39 -19.63%
Adjusted Per Share Value based on latest NOSH - 240,285
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 103.28 107.09 105.14 101.24 100.29 95.42 94.88 5.79%
EPS 8.80 9.70 10.45 10.06 9.57 8.16 6.92 17.29%
DPS 3.59 19.10 19.10 19.10 19.10 2.89 2.89 15.48%
NAPS 0.8979 1.2418 1.2991 1.2676 0.9551 1.3257 1.3258 -22.78%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.84 1.01 1.00 1.21 1.46 1.71 1.54 -
P/RPS 0.73 0.86 0.91 1.14 1.39 1.71 1.55 -39.32%
P/EPS 8.57 9.51 9.14 11.47 14.57 20.00 21.23 -45.22%
EY 11.67 10.52 10.94 8.72 6.86 5.00 4.71 82.60%
DY 4.76 20.71 20.00 16.53 13.70 1.75 1.95 80.80%
P/NAPS 0.84 0.74 0.74 0.91 1.46 1.23 1.11 -16.88%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 19/02/09 13/11/08 13/08/08 26/05/08 27/02/08 14/11/07 28/08/07 -
Price 0.84 0.82 1.09 1.12 1.38 1.47 2.29 -
P/RPS 0.73 0.70 0.99 1.05 1.31 1.47 2.30 -53.30%
P/EPS 8.57 7.72 9.96 10.61 13.77 17.19 31.56 -57.90%
EY 11.67 12.95 10.04 9.42 7.26 5.82 3.17 137.47%
DY 4.76 25.51 18.35 17.86 14.49 2.04 1.31 135.42%
P/NAPS 0.84 0.60 0.80 0.84 1.38 1.06 1.65 -36.11%

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