[KONSORT] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
21-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -12.52%
YoY- -31.56%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 238,879 223,434 219,462 228,521 241,130 246,286 245,429 -1.78%
PBT 13,245 16,003 22,571 22,030 24,225 26,868 25,375 -35.09%
Tax -7,188 -3,198 -2,962 -3,599 -3,157 -1,091 -1,769 153.98%
NP 6,057 12,805 19,609 18,431 21,068 25,777 23,606 -59.52%
-
NP to SH 6,057 12,805 19,609 18,431 21,068 25,777 23,606 -59.52%
-
Tax Rate 54.27% 19.98% 13.12% 16.34% 13.03% 4.06% 6.97% -
Total Cost 232,822 210,629 199,853 210,090 220,062 220,509 221,823 3.26%
-
Net Worth 326,549 324,289 320,996 325,428 323,660 316,552 308,741 3.79%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 9,172 9,040 9,040 9,040 9,040 - - -
Div Payout % 151.44% 70.60% 46.11% 49.05% 42.91% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 326,549 324,289 320,996 325,428 323,660 316,552 308,741 3.79%
NOSH 183,454 182,184 181,354 180,793 180,815 180,887 181,612 0.67%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 2.54% 5.73% 8.94% 8.07% 8.74% 10.47% 9.62% -
ROE 1.85% 3.95% 6.11% 5.66% 6.51% 8.14% 7.65% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 130.21 122.64 121.01 126.40 133.36 136.15 135.14 -2.44%
EPS 3.30 7.03 10.81 10.19 11.65 14.25 13.00 -59.80%
DPS 5.00 5.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 1.78 1.78 1.77 1.80 1.79 1.75 1.70 3.10%
Adjusted Per Share Value based on latest NOSH - 180,793
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 94.75 88.63 87.05 90.64 95.64 97.69 97.35 -1.78%
EPS 2.40 5.08 7.78 7.31 8.36 10.22 9.36 -59.53%
DPS 3.64 3.59 3.59 3.59 3.59 0.00 0.00 -
NAPS 1.2953 1.2863 1.2732 1.2908 1.2838 1.2556 1.2246 3.80%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 24/02/03 25/11/02 16/09/02 21/05/02 26/02/02 30/11/01 27/08/01 -
Price 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 40.28 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 2.48 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 3.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.00 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