[KONSORT] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -9.86%
YoY- 64.9%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 272,266 267,020 249,188 252,843 249,404 242,580 239,656 8.85%
PBT 34,994 36,870 26,452 32,311 36,612 34,236 21,684 37.46%
Tax -8,658 -8,978 -6,208 -7,932 -9,662 -9,644 -6,072 26.60%
NP 26,336 27,892 20,244 24,379 26,949 24,592 15,612 41.57%
-
NP to SH 27,198 28,782 20,184 24,132 26,770 24,334 15,296 46.61%
-
Tax Rate 24.74% 24.35% 23.47% 24.55% 26.39% 28.17% 28.00% -
Total Cost 245,930 239,128 228,944 228,464 222,454 217,988 224,044 6.39%
-
Net Worth 313,476 327,286 319,580 344,278 334,633 334,893 327,084 -2.78%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 48,150 - - - -
Div Payout % - - - 199.53% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 313,476 327,286 319,580 344,278 334,633 334,893 327,084 -2.78%
NOSH 230,497 240,652 240,285 240,753 240,743 240,930 240,503 -2.78%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 9.67% 10.45% 8.12% 9.64% 10.81% 10.14% 6.51% -
ROE 8.68% 8.79% 6.32% 7.01% 8.00% 7.27% 4.68% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 118.12 110.96 103.70 105.02 103.60 100.68 99.65 11.96%
EPS 11.80 11.96 8.40 10.02 11.12 10.10 6.36 50.82%
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 1.36 1.36 1.33 1.43 1.39 1.39 1.36 0.00%
Adjusted Per Share Value based on latest NOSH - 240,786
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 108.00 105.91 98.84 100.29 98.93 96.22 95.06 8.85%
EPS 10.79 11.42 8.01 9.57 10.62 9.65 6.07 46.58%
DPS 0.00 0.00 0.00 19.10 0.00 0.00 0.00 -
NAPS 1.2434 1.2982 1.2676 1.3656 1.3273 1.3284 1.2974 -2.78%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.01 1.00 1.21 1.46 1.71 1.54 1.25 -
P/RPS 0.86 0.90 1.17 1.39 1.65 1.53 1.25 -22.01%
P/EPS 8.56 8.36 14.40 14.57 15.38 15.25 19.65 -42.44%
EY 11.68 11.96 6.94 6.87 6.50 6.56 5.09 73.71%
DY 0.00 0.00 0.00 13.70 0.00 0.00 0.00 -
P/NAPS 0.74 0.74 0.91 1.02 1.23 1.11 0.92 -13.47%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 13/11/08 13/08/08 26/05/08 27/02/08 14/11/07 28/08/07 03/05/07 -
Price 0.82 1.09 1.12 1.38 1.47 2.29 1.51 -
P/RPS 0.69 0.98 1.08 1.31 1.42 2.27 1.52 -40.84%
P/EPS 6.95 9.11 13.33 13.77 13.22 22.67 23.74 -55.81%
EY 14.39 10.97 7.50 7.26 7.56 4.41 4.21 126.40%
DY 0.00 0.00 0.00 14.49 0.00 0.00 0.00 -
P/NAPS 0.60 0.80 0.84 0.97 1.06 1.65 1.11 -33.56%

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