[KONSORT] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -122.05%
YoY- -108.66%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 285,484 261,316 263,698 297,146 227,173 269,990 240,556 2.89%
PBT 3,413 20,585 8,033 11,229 30,088 31,098 28,865 -29.91%
Tax -4,929 -3,080 -6,050 -10,596 -7,608 -7,179 -7,426 -6.59%
NP -1,516 17,505 1,983 633 22,480 23,919 21,439 -
-
NP to SH -1,516 17,505 1,983 1,465 23,723 24,453 20,561 -
-
Tax Rate 144.42% 14.96% 75.31% 94.36% 25.29% 23.09% 25.73% -
Total Cost 287,000 243,811 261,715 296,513 204,693 246,071 219,117 4.59%
-
Net Worth 194,124 221,606 276,013 306,581 316,616 313,060 334,233 -8.65%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 25,244 107,570 - - 15,915 48,157 7,274 23.02%
Div Payout % 0.00% 614.51% - - 67.09% 196.94% 35.38% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 194,124 221,606 276,013 306,581 316,616 313,060 334,233 -8.65%
NOSH 252,110 251,826 235,909 232,258 227,781 230,191 240,455 0.79%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -0.53% 6.70% 0.75% 0.21% 9.90% 8.86% 8.91% -
ROE -0.78% 7.90% 0.72% 0.48% 7.49% 7.81% 6.15% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 113.24 103.77 111.78 127.94 99.73 117.29 100.04 2.08%
EPS -0.60 6.95 0.84 0.63 10.41 10.62 8.55 -
DPS 10.00 42.72 0.00 0.00 6.99 20.92 3.00 22.19%
NAPS 0.77 0.88 1.17 1.32 1.39 1.36 1.39 -9.36%
Adjusted Per Share Value based on latest NOSH - 252,110
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 113.24 103.65 104.60 117.86 90.11 107.09 95.42 2.89%
EPS -0.60 6.94 0.79 0.58 9.41 9.70 8.16 -
DPS 10.00 42.67 0.00 0.00 6.31 19.10 2.89 22.96%
NAPS 0.77 0.879 1.0948 1.2161 1.2559 1.2418 1.3257 -8.64%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.33 0.98 1.19 1.43 1.37 1.01 1.71 -
P/RPS 1.17 0.94 1.06 1.12 1.37 0.86 1.71 -6.12%
P/EPS -221.18 14.10 141.57 226.71 13.15 9.51 20.00 -
EY -0.45 7.09 0.71 0.44 7.60 10.52 5.00 -
DY 7.52 43.59 0.00 0.00 5.10 20.71 1.75 27.47%
P/NAPS 1.73 1.11 1.02 1.08 0.99 0.74 1.23 5.84%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 19/11/12 29/11/11 30/11/10 11/11/09 13/11/08 14/11/07 -
Price 1.50 1.02 1.45 1.45 1.23 0.82 1.47 -
P/RPS 1.32 0.98 1.30 1.13 1.23 0.70 1.47 -1.77%
P/EPS -249.45 14.67 172.50 229.88 11.81 7.72 17.19 -
EY -0.40 6.81 0.58 0.44 8.47 12.95 5.82 -
DY 6.67 41.88 0.00 0.00 5.68 25.51 2.04 21.80%
P/NAPS 1.95 1.16 1.24 1.10 0.88 0.60 1.06 10.68%

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