[KONSORT] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
16-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 6.39%
YoY- -16.93%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 238,391 238,879 223,434 219,462 228,521 241,130 246,286 -2.15%
PBT 11,491 13,245 16,003 22,571 22,030 24,225 26,868 -43.26%
Tax -6,317 -7,188 -3,198 -2,962 -3,599 -3,157 -1,091 222.79%
NP 5,174 6,057 12,805 19,609 18,431 21,068 25,777 -65.75%
-
NP to SH 5,174 6,057 12,805 19,609 18,431 21,068 25,777 -65.75%
-
Tax Rate 54.97% 54.27% 19.98% 13.12% 16.34% 13.03% 4.06% -
Total Cost 233,217 232,822 210,629 199,853 210,090 220,062 220,509 3.80%
-
Net Worth 325,485 326,549 324,289 320,996 325,428 323,660 316,552 1.87%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 9,172 9,172 9,040 9,040 9,040 9,040 - -
Div Payout % 177.29% 151.44% 70.60% 46.11% 49.05% 42.91% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 325,485 326,549 324,289 320,996 325,428 323,660 316,552 1.87%
NOSH 182,857 183,454 182,184 181,354 180,793 180,815 180,887 0.72%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 2.17% 2.54% 5.73% 8.94% 8.07% 8.74% 10.47% -
ROE 1.59% 1.85% 3.95% 6.11% 5.66% 6.51% 8.14% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 130.37 130.21 122.64 121.01 126.40 133.36 136.15 -2.85%
EPS 2.83 3.30 7.03 10.81 10.19 11.65 14.25 -65.99%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 0.00 -
NAPS 1.78 1.78 1.78 1.77 1.80 1.79 1.75 1.14%
Adjusted Per Share Value based on latest NOSH - 181,354
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 94.56 94.75 88.63 87.05 90.64 95.64 97.69 -2.14%
EPS 2.05 2.40 5.08 7.78 7.31 8.36 10.22 -65.76%
DPS 3.64 3.64 3.59 3.59 3.59 3.59 0.00 -
NAPS 1.291 1.2953 1.2863 1.2732 1.2908 1.2838 1.2556 1.87%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 - - - - - - -
Price 1.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 41.35 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 2.42 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 4.27 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 24/02/03 25/11/02 16/09/02 21/05/02 26/02/02 30/11/01 -
Price 1.30 1.33 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.00 1.02 0.00 0.00 0.00 0.00 0.00 -
P/EPS 45.94 40.28 0.00 0.00 0.00 0.00 0.00 -
EY 2.18 2.48 0.00 0.00 0.00 0.00 0.00 -
DY 3.85 3.76 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.75 0.00 0.00 0.00 0.00 0.00 -

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