[KONSORT] YoY Annual (Unaudited) 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
YoY- 64.9%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 294,410 239,135 260,368 252,843 253,092 237,320 176,028 8.94%
PBT -18,216 31,855 28,661 32,311 22,190 5,395 -42,431 -13.13%
Tax -8,296 -8,581 -7,342 -7,932 -6,695 -3,359 6,028 -
NP -26,512 23,274 21,319 24,379 15,495 2,036 -36,403 -5.14%
-
NP to SH -26,512 24,979 22,188 24,132 14,634 1,714 -36,403 -5.14%
-
Tax Rate - 26.94% 25.62% 24.55% 30.17% 62.26% - -
Total Cost 320,922 215,861 239,049 228,464 237,597 235,284 212,431 7.11%
-
Net Worth 253,236 316,253 305,640 344,278 322,764 297,266 256,714 -0.22%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 59,167 25,300 18,293 48,150 7,226 - - -
Div Payout % 0.00% 101.29% 82.45% 199.53% 49.38% - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 253,236 316,253 305,640 344,278 322,764 297,266 256,714 -0.22%
NOSH 236,669 229,169 226,400 240,753 240,868 228,666 187,383 3.96%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin -9.01% 9.73% 8.19% 9.64% 6.12% 0.86% -20.68% -
ROE -10.47% 7.90% 7.26% 7.01% 4.53% 0.58% -14.18% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 124.40 104.35 115.00 105.02 105.07 103.78 93.94 4.78%
EPS -11.14 10.90 9.42 10.02 6.08 0.71 -19.39 -8.81%
DPS 25.00 11.04 8.08 20.00 3.00 0.00 0.00 -
NAPS 1.07 1.38 1.35 1.43 1.34 1.30 1.37 -4.03%
Adjusted Per Share Value based on latest NOSH - 240,786
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 116.78 94.85 103.28 100.29 100.39 94.13 69.82 8.94%
EPS -10.52 9.91 8.80 9.57 5.80 0.68 -14.44 -5.13%
DPS 23.47 10.04 7.26 19.10 2.87 0.00 0.00 -
NAPS 1.0045 1.2544 1.2123 1.3656 1.2803 1.1791 1.0183 -0.22%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.66 1.11 0.84 1.46 0.92 0.41 0.75 -
P/RPS 1.33 1.06 0.73 1.39 0.88 0.40 0.80 8.83%
P/EPS -14.82 10.18 8.57 14.57 15.14 54.70 -3.86 25.12%
EY -6.75 9.82 11.67 6.87 6.60 1.83 -25.90 -20.06%
DY 15.06 9.95 9.62 13.70 3.26 0.00 0.00 -
P/NAPS 1.55 0.80 0.62 1.02 0.69 0.32 0.55 18.83%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 25/02/10 19/02/09 27/02/08 27/02/07 28/02/06 28/02/05 -
Price 1.40 1.17 0.84 1.38 1.07 0.48 0.72 -
P/RPS 1.13 1.12 0.73 1.31 1.02 0.46 0.77 6.59%
P/EPS -12.50 10.73 8.57 13.77 17.61 64.04 -3.71 22.42%
EY -8.00 9.32 11.67 7.26 5.68 1.56 -26.98 -18.33%
DY 17.86 9.44 9.62 14.49 2.80 0.00 0.00 -
P/NAPS 1.31 0.85 0.62 0.97 0.80 0.37 0.53 16.27%

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