[KONSORT] QoQ TTM 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- 17.37%
YoY- 64.91%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 269,990 265,063 255,227 252,844 240,556 239,211 243,259 7.17%
PBT 31,098 33,629 33,504 32,312 28,865 25,754 23,697 19.80%
Tax -7,179 -7,600 -7,966 -7,932 -7,426 -7,586 -7,266 -0.79%
NP 23,919 26,029 25,538 24,380 21,439 18,168 16,431 28.35%
-
NP to SH 24,453 26,356 25,355 24,133 20,561 17,446 15,787 33.76%
-
Tax Rate 23.09% 22.60% 23.78% 24.55% 25.73% 29.46% 30.66% -
Total Cost 246,071 239,034 229,689 228,464 219,117 221,043 226,828 5.56%
-
Net Worth 313,060 327,521 319,580 240,786 334,233 334,240 327,084 -2.87%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 48,157 48,157 48,157 48,157 7,274 7,274 7,274 251.36%
Div Payout % 196.94% 182.72% 189.93% 199.55% 35.38% 41.70% 46.08% -
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 313,060 327,521 319,580 240,786 334,233 334,240 327,084 -2.87%
NOSH 230,191 240,824 240,285 240,786 240,455 240,461 240,503 -2.87%
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 8.86% 9.82% 10.01% 9.64% 8.91% 7.59% 6.75% -
ROE 7.81% 8.05% 7.93% 10.02% 6.15% 5.22% 4.83% -
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 117.29 110.06 106.22 105.01 100.04 99.48 101.15 10.34%
EPS 10.62 10.94 10.55 10.02 8.55 7.26 6.56 37.75%
DPS 20.92 20.00 20.00 20.00 3.00 3.00 3.00 263.71%
NAPS 1.36 1.36 1.33 1.00 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 107.09 105.14 101.24 100.29 95.42 94.88 96.49 7.17%
EPS 9.70 10.45 10.06 9.57 8.16 6.92 6.26 33.79%
DPS 19.10 19.10 19.10 19.10 2.89 2.89 2.89 250.96%
NAPS 1.2418 1.2991 1.2676 0.9551 1.3257 1.3258 1.2974 -2.87%
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 0.91 1.14 1.39 1.71 1.55 1.24 -21.59%
P/EPS 9.51 9.14 11.47 14.57 20.00 21.23 19.04 -36.96%
EY 10.52 10.94 8.72 6.86 5.00 4.71 5.25 58.74%
DY 20.71 20.00 16.53 13.70 1.75 1.95 2.40 319.05%
P/NAPS 0.74 0.74 0.91 1.46 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 0.70 0.99 1.05 1.31 1.47 2.30 1.49 -39.48%
P/EPS 7.72 9.96 10.61 13.77 17.19 31.56 23.00 -51.60%
EY 12.95 10.04 9.42 7.26 5.82 3.17 4.35 106.53%
DY 25.51 18.35 17.86 14.49 2.04 1.31 1.99 445.19%
P/NAPS 0.60 0.80 0.84 1.38 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