[KONSORT] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
03-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 7.88%
YoY- 198.77%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 252,844 240,556 239,211 243,259 244,798 259,104 258,556 -1.47%
PBT 32,312 28,865 25,754 23,697 22,190 24,125 18,456 45.11%
Tax -7,932 -7,426 -7,586 -7,266 -6,695 -8,402 -6,637 12.58%
NP 24,380 21,439 18,168 16,431 15,495 15,723 11,819 61.83%
-
NP to SH 24,133 20,561 17,446 15,787 14,634 15,325 11,510 63.59%
-
Tax Rate 24.55% 25.73% 29.46% 30.66% 30.17% 34.83% 35.96% -
Total Cost 228,464 219,117 221,043 226,828 229,303 243,381 246,737 -4.98%
-
Net Worth 240,786 334,233 334,240 327,084 242,499 322,946 324,631 -18.01%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 48,157 7,274 7,274 7,274 7,274 - - -
Div Payout % 199.55% 35.38% 41.70% 46.08% 49.71% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 240,786 334,233 334,240 327,084 242,499 322,946 324,631 -18.01%
NOSH 240,786 240,455 240,461 240,503 242,499 241,005 240,467 0.08%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 9.64% 8.91% 7.59% 6.75% 6.33% 6.07% 4.57% -
ROE 10.02% 6.15% 5.22% 4.83% 6.03% 4.75% 3.55% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 105.01 100.04 99.48 101.15 100.95 107.51 107.52 -1.55%
EPS 10.02 8.55 7.26 6.56 6.03 6.36 4.79 63.34%
DPS 20.00 3.00 3.00 3.00 3.00 0.00 0.00 -
NAPS 1.00 1.39 1.39 1.36 1.00 1.34 1.35 -18.08%
Adjusted Per Share Value based on latest NOSH - 240,503
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 100.29 95.42 94.88 96.49 97.10 102.77 102.56 -1.47%
EPS 9.57 8.16 6.92 6.26 5.80 6.08 4.57 63.46%
DPS 19.10 2.89 2.89 2.89 2.89 0.00 0.00 -
NAPS 0.9551 1.3257 1.3258 1.2974 0.9619 1.281 1.2877 -18.01%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.46 1.71 1.54 1.25 0.92 0.75 0.78 -
P/RPS 1.39 1.71 1.55 1.24 0.91 0.70 0.73 53.44%
P/EPS 14.57 20.00 21.23 19.04 15.25 11.79 16.30 -7.18%
EY 6.86 5.00 4.71 5.25 6.56 8.48 6.14 7.65%
DY 13.70 1.75 1.95 2.40 3.26 0.00 0.00 -
P/NAPS 1.46 1.23 1.11 0.92 0.92 0.56 0.58 84.73%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 14/11/07 28/08/07 03/05/07 27/02/07 20/11/06 28/08/06 -
Price 1.38 1.47 2.29 1.51 1.07 0.81 0.94 -
P/RPS 1.31 1.47 2.30 1.49 1.06 0.75 0.87 31.27%
P/EPS 13.77 17.19 31.56 23.00 17.73 12.74 19.64 -21.02%
EY 7.26 5.82 3.17 4.35 5.64 7.85 5.09 26.62%
DY 14.49 2.04 1.31 1.99 2.80 0.00 0.00 -
P/NAPS 1.38 1.06 1.65 1.11 1.07 0.60 0.70 57.03%

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