[KONSORT] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 59.09%
YoY- 30.04%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 249,188 252,843 249,404 242,580 239,656 253,092 255,061 -1.53%
PBT 26,452 32,311 36,612 34,236 21,684 22,190 27,713 -3.05%
Tax -6,208 -7,932 -9,662 -9,644 -6,072 -6,695 -8,688 -20.05%
NP 20,244 24,379 26,949 24,592 15,612 15,495 19,025 4.22%
-
NP to SH 20,184 24,132 26,770 24,334 15,296 14,634 18,869 4.58%
-
Tax Rate 23.47% 24.55% 26.39% 28.17% 28.00% 30.17% 31.35% -
Total Cost 228,944 228,464 222,454 217,988 224,044 237,597 236,036 -2.01%
-
Net Worth 319,580 344,278 334,633 334,893 327,084 322,764 322,511 -0.60%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 48,150 - - - 7,226 - -
Div Payout % - 199.53% - - - 49.38% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 319,580 344,278 334,633 334,893 327,084 322,764 322,511 -0.60%
NOSH 240,285 240,753 240,743 240,930 240,503 240,868 240,680 -0.10%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 8.12% 9.64% 10.81% 10.14% 6.51% 6.12% 7.46% -
ROE 6.32% 7.01% 8.00% 7.27% 4.68% 4.53% 5.85% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 103.70 105.02 103.60 100.68 99.65 105.07 105.98 -1.43%
EPS 8.40 10.02 11.12 10.10 6.36 6.08 7.84 4.70%
DPS 0.00 20.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.33 1.43 1.39 1.39 1.36 1.34 1.34 -0.49%
Adjusted Per Share Value based on latest NOSH - 240,461
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 98.84 100.29 98.93 96.22 95.06 100.39 101.17 -1.53%
EPS 8.01 9.57 10.62 9.65 6.07 5.80 7.48 4.66%
DPS 0.00 19.10 0.00 0.00 0.00 2.87 0.00 -
NAPS 1.2676 1.3656 1.3273 1.3284 1.2974 1.2803 1.2792 -0.60%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.21 1.46 1.71 1.54 1.25 0.92 0.75 -
P/RPS 1.17 1.39 1.65 1.53 1.25 0.88 0.71 39.47%
P/EPS 14.40 14.57 15.38 15.25 19.65 15.14 9.57 31.27%
EY 6.94 6.87 6.50 6.56 5.09 6.60 10.45 -23.86%
DY 0.00 13.70 0.00 0.00 0.00 3.26 0.00 -
P/NAPS 0.91 1.02 1.23 1.11 0.92 0.69 0.56 38.17%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 27/02/08 14/11/07 28/08/07 03/05/07 27/02/07 20/11/06 -
Price 1.12 1.38 1.47 2.29 1.51 1.07 0.81 -
P/RPS 1.08 1.31 1.42 2.27 1.52 1.02 0.76 26.37%
P/EPS 13.33 13.77 13.22 22.67 23.74 17.61 10.33 18.50%
EY 7.50 7.26 7.56 4.41 4.21 5.68 9.68 -15.62%
DY 0.00 14.49 0.00 0.00 0.00 2.80 0.00 -
P/NAPS 0.84 0.97 1.06 1.65 1.11 0.80 0.60 25.12%

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