[KONSORT] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 47.89%
YoY- 7.24%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 200,897 198,304 229,016 171,005 204,200 187,053 191,296 0.81%
PBT 21,106 33,238 6,989 27,615 26,246 27,459 20,785 0.25%
Tax -3,296 -6,979 -8,775 -6,760 -6,494 -7,247 -6,516 -10.72%
NP 17,810 26,259 -1,786 20,855 19,752 20,212 14,269 3.76%
-
NP to SH 17,810 26,259 -1,638 21,876 20,399 20,078 14,152 3.90%
-
Tax Rate 15.62% 21.00% 125.55% 24.48% 24.74% 26.39% 31.35% -
Total Cost 183,087 172,045 230,802 150,150 184,448 166,841 177,027 0.56%
-
Net Worth 221,994 276,048 304,529 316,416 313,476 334,633 322,511 -6.02%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - 5,767 6,897 - - - -
Div Payout % - - 0.00% 31.53% - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 221,994 276,048 304,529 316,416 313,476 334,633 322,511 -6.02%
NOSH 252,266 235,938 230,704 227,637 230,497 240,743 240,680 0.78%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 8.87% 13.24% -0.78% 12.20% 9.67% 10.81% 7.46% -
ROE 8.02% 9.51% -0.54% 6.91% 6.51% 6.00% 4.39% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 79.64 84.05 99.27 75.12 88.59 77.70 79.48 0.03%
EPS 7.06 11.13 -0.71 9.61 8.85 8.34 5.88 3.09%
DPS 0.00 0.00 2.50 3.03 0.00 0.00 0.00 -
NAPS 0.88 1.17 1.32 1.39 1.36 1.39 1.34 -6.76%
Adjusted Per Share Value based on latest NOSH - 227,781
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 79.69 78.66 90.84 67.83 81.00 74.19 75.88 0.81%
EPS 7.06 10.42 -0.65 8.68 8.09 7.96 5.61 3.90%
DPS 0.00 0.00 2.29 2.74 0.00 0.00 0.00 -
NAPS 0.8805 1.095 1.2079 1.2551 1.2434 1.3273 1.2792 -6.02%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.98 1.19 1.43 1.37 1.01 1.71 0.75 -
P/RPS 1.23 1.42 1.44 1.82 1.14 2.20 0.94 4.57%
P/EPS 13.88 10.69 -201.41 14.26 11.41 20.50 12.76 1.41%
EY 7.20 9.35 -0.50 7.01 8.76 4.88 7.84 -1.40%
DY 0.00 0.00 1.75 2.21 0.00 0.00 0.00 -
P/NAPS 1.11 1.02 1.08 0.99 0.74 1.23 0.56 12.06%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 19/11/12 29/11/11 30/11/10 11/11/09 13/11/08 14/11/07 20/11/06 -
Price 1.02 1.45 1.45 1.23 0.82 1.47 0.81 -
P/RPS 1.28 1.73 1.46 1.64 0.93 1.89 1.02 3.85%
P/EPS 14.45 13.03 -204.23 12.80 9.27 17.63 13.78 0.79%
EY 6.92 7.68 -0.49 7.81 10.79 5.67 7.26 -0.79%
DY 0.00 0.00 1.72 2.46 0.00 0.00 0.00 -
P/NAPS 1.16 1.24 1.10 0.88 0.60 1.06 0.60 11.60%

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