[KONSORT] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 59.09%
YoY- 30.04%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 303,654 219,316 267,020 242,580 253,756 211,284 188,216 8.29%
PBT 59,554 37,242 36,870 34,236 27,108 986 -12,620 -
Tax -13,980 -8,826 -8,978 -9,644 -7,860 -1,304 -3,788 24.30%
NP 45,574 28,416 27,892 24,592 19,248 -318 -16,408 -
-
NP to SH 45,870 29,584 28,782 24,334 18,712 -880 -16,408 -
-
Tax Rate 23.47% 23.70% 24.35% 28.17% 29.00% 132.25% - -
Total Cost 258,080 190,900 239,128 217,988 234,508 211,602 204,624 3.94%
-
Net Worth 330,268 313,215 327,286 334,893 324,694 200,000 271,631 3.30%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - 13,854 - - - - - -
Div Payout % - 46.83% - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 330,268 313,215 327,286 334,893 324,694 200,000 271,631 3.30%
NOSH 230,956 228,624 240,652 240,930 240,514 200,000 183,534 3.90%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 15.01% 12.96% 10.45% 10.14% 7.59% -0.15% -8.72% -
ROE 13.89% 9.45% 8.79% 7.27% 5.76% -0.44% -6.04% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 131.48 95.93 110.96 100.68 105.51 105.64 102.55 4.22%
EPS 19.86 12.94 11.96 10.10 7.78 -0.94 -8.94 -
DPS 0.00 6.06 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.37 1.36 1.39 1.35 1.00 1.48 -0.57%
Adjusted Per Share Value based on latest NOSH - 240,461
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 120.45 86.99 105.91 96.22 100.65 83.81 74.66 8.29%
EPS 18.19 11.73 11.42 9.65 7.42 -0.35 -6.51 -
DPS 0.00 5.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.2424 1.2982 1.3284 1.2879 0.7933 1.0774 3.31%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.30 1.11 1.00 1.54 0.78 0.49 0.79 -
P/RPS 0.99 1.16 0.90 1.53 0.74 0.46 0.77 4.27%
P/EPS 6.55 8.58 8.36 15.25 10.03 -111.36 -8.84 -
EY 15.28 11.66 11.96 6.56 9.97 -0.90 -11.32 -
DY 0.00 5.46 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.81 0.74 1.11 0.58 0.49 0.53 9.42%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 18/08/10 12/08/09 13/08/08 28/08/07 28/08/06 22/08/05 27/08/04 -
Price 1.39 1.54 1.09 2.29 0.94 0.50 0.68 -
P/RPS 1.06 1.61 0.98 2.27 0.89 0.47 0.66 8.21%
P/EPS 7.00 11.90 9.11 22.67 12.08 -113.64 -7.61 -
EY 14.29 8.40 10.97 4.41 8.28 -0.88 -13.15 -
DY 0.00 3.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.12 0.80 1.65 0.70 0.50 0.46 13.23%

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