[KONSORT] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 1349.17%
YoY- -65.02%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 314,160 262,172 270,598 303,654 219,316 267,020 242,580 4.39%
PBT 15,172 35,142 55,620 59,554 37,242 36,870 34,236 -12.67%
Tax -4,738 -5,312 -11,404 -13,980 -8,826 -8,978 -9,644 -11.16%
NP 10,434 29,830 44,216 45,574 28,416 27,892 24,592 -13.30%
-
NP to SH 10,434 29,830 44,216 45,870 29,584 28,782 24,334 -13.15%
-
Tax Rate 31.23% 15.12% 20.50% 23.47% 23.70% 24.35% 28.17% -
Total Cost 303,726 232,342 226,382 258,080 190,900 239,128 217,988 5.67%
-
Net Worth 201,623 219,560 273,695 330,268 313,215 327,286 334,893 -8.10%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - 13,854 - - -
Div Payout % - - - - 46.83% - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 201,623 219,560 273,695 330,268 313,215 327,286 334,893 -8.10%
NOSH 252,028 252,368 235,944 230,956 228,624 240,652 240,930 0.75%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 3.32% 11.38% 16.34% 15.01% 12.96% 10.45% 10.14% -
ROE 5.17% 13.59% 16.16% 13.89% 9.45% 8.79% 7.27% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 124.65 103.88 114.69 131.48 95.93 110.96 100.68 3.62%
EPS 4.14 11.82 18.74 19.86 12.94 11.96 10.10 -13.80%
DPS 0.00 0.00 0.00 0.00 6.06 0.00 0.00 -
NAPS 0.80 0.87 1.16 1.43 1.37 1.36 1.39 -8.78%
Adjusted Per Share Value based on latest NOSH - 251,850
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 124.61 103.99 107.33 120.45 86.99 105.91 96.22 4.39%
EPS 4.14 11.83 17.54 18.19 11.73 11.42 9.65 -13.14%
DPS 0.00 0.00 0.00 0.00 5.50 0.00 0.00 -
NAPS 0.7997 0.8709 1.0856 1.31 1.2424 1.2982 1.3284 -8.10%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.995 0.96 1.28 1.30 1.11 1.00 1.54 -
P/RPS 0.80 0.92 1.12 0.99 1.16 0.90 1.53 -10.23%
P/EPS 24.03 8.12 6.83 6.55 8.58 8.36 15.25 7.86%
EY 4.16 12.31 14.64 15.28 11.66 11.96 6.56 -7.30%
DY 0.00 0.00 0.00 0.00 5.46 0.00 0.00 -
P/NAPS 1.24 1.10 1.10 0.91 0.81 0.74 1.11 1.86%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/08/13 28/08/12 16/08/11 18/08/10 12/08/09 13/08/08 28/08/07 -
Price 1.17 1.02 1.14 1.39 1.54 1.09 2.29 -
P/RPS 0.94 0.98 0.99 1.06 1.61 0.98 2.27 -13.65%
P/EPS 28.26 8.63 6.08 7.00 11.90 9.11 22.67 3.73%
EY 3.54 11.59 16.44 14.29 8.40 10.97 4.41 -3.59%
DY 0.00 0.00 0.00 0.00 3.94 0.00 0.00 -
P/NAPS 1.46 1.17 0.98 0.97 1.12 0.80 1.65 -2.01%

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