[KONSORT] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
13-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 41.75%
YoY- 1.6%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 198,304 229,016 171,005 204,200 187,053 191,296 169,512 2.64%
PBT 33,238 6,989 27,615 26,246 27,459 20,785 2,055 58.99%
Tax -6,979 -8,775 -6,760 -6,494 -7,247 -6,516 -1,473 29.58%
NP 26,259 -1,786 20,855 19,752 20,212 14,269 582 88.62%
-
NP to SH 26,259 -1,638 21,876 20,399 20,078 14,152 541 90.93%
-
Tax Rate 21.00% 125.55% 24.48% 24.74% 26.39% 31.35% 71.68% -
Total Cost 172,045 230,802 150,150 184,448 166,841 177,027 168,930 0.30%
-
Net Worth 276,048 304,529 316,416 313,476 334,633 322,511 293,041 -0.99%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - 5,767 6,897 - - - - -
Div Payout % - 0.00% 31.53% - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 276,048 304,529 316,416 313,476 334,633 322,511 293,041 -0.99%
NOSH 235,938 230,704 227,637 230,497 240,743 240,680 225,416 0.76%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 13.24% -0.78% 12.20% 9.67% 10.81% 7.46% 0.34% -
ROE 9.51% -0.54% 6.91% 6.51% 6.00% 4.39% 0.18% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 84.05 99.27 75.12 88.59 77.70 79.48 75.20 1.87%
EPS 11.13 -0.71 9.61 8.85 8.34 5.88 0.24 89.49%
DPS 0.00 2.50 3.03 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.32 1.39 1.36 1.39 1.34 1.30 -1.73%
Adjusted Per Share Value based on latest NOSH - 230,191
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 78.66 90.84 67.83 81.00 74.19 75.88 67.24 2.64%
EPS 10.42 -0.65 8.68 8.09 7.96 5.61 0.21 91.63%
DPS 0.00 2.29 2.74 0.00 0.00 0.00 0.00 -
NAPS 1.095 1.2079 1.2551 1.2434 1.3273 1.2792 1.1624 -0.99%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.19 1.43 1.37 1.01 1.71 0.75 0.47 -
P/RPS 1.42 1.44 1.82 1.14 2.20 0.94 0.63 14.49%
P/EPS 10.69 -201.41 14.26 11.41 20.50 12.76 195.83 -38.39%
EY 9.35 -0.50 7.01 8.76 4.88 7.84 0.51 62.34%
DY 0.00 1.75 2.21 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.08 0.99 0.74 1.23 0.56 0.36 18.94%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 29/11/11 30/11/10 11/11/09 13/11/08 14/11/07 20/11/06 21/11/05 -
Price 1.45 1.45 1.23 0.82 1.47 0.81 0.44 -
P/RPS 1.73 1.46 1.64 0.93 1.89 1.02 0.59 19.62%
P/EPS 13.03 -204.23 12.80 9.27 17.63 13.78 183.33 -35.62%
EY 7.68 -0.49 7.81 10.79 5.67 7.26 0.55 55.14%
DY 0.00 1.72 2.46 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.10 0.88 0.60 1.06 0.60 0.34 24.05%

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