[KONSORT] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -124.86%
YoY- 4.78%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 252,843 253,092 237,320 176,028 211,017 238,879 239,283 0.92%
PBT 32,311 22,190 5,395 -42,431 -34,903 13,245 24,225 4.91%
Tax -7,932 -6,695 -3,359 6,028 -3,329 -7,188 -3,157 16.58%
NP 24,379 15,495 2,036 -36,403 -38,232 6,057 21,068 2.46%
-
NP to SH 24,132 14,634 1,714 -36,403 -38,232 6,057 21,068 2.28%
-
Tax Rate 24.55% 30.17% 62.26% - - 54.27% 13.03% -
Total Cost 228,464 237,597 235,284 212,431 249,249 232,822 218,215 0.76%
-
Net Worth 344,278 322,764 297,266 256,714 280,808 324,742 323,983 1.01%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 48,150 7,226 - - - 9,121 - -
Div Payout % 199.53% 49.38% - - - 150.60% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 344,278 322,764 297,266 256,714 280,808 324,742 323,983 1.01%
NOSH 240,753 240,868 228,666 187,383 182,343 182,439 180,996 4.86%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 9.64% 6.12% 0.86% -20.68% -18.12% 2.54% 8.80% -
ROE 7.01% 4.53% 0.58% -14.18% -13.61% 1.87% 6.50% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 105.02 105.07 103.78 93.94 115.73 130.94 132.20 -3.76%
EPS 10.02 6.08 0.71 -19.39 -20.91 3.32 11.64 -2.46%
DPS 20.00 3.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.43 1.34 1.30 1.37 1.54 1.78 1.79 -3.67%
Adjusted Per Share Value based on latest NOSH - 187,387
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 100.29 100.39 94.13 69.82 83.70 94.75 94.91 0.92%
EPS 9.57 5.80 0.68 -14.44 -15.16 2.40 8.36 2.27%
DPS 19.10 2.87 0.00 0.00 0.00 3.62 0.00 -
NAPS 1.3656 1.2803 1.1791 1.0183 1.1138 1.2881 1.2851 1.01%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - - -
Price 1.46 0.92 0.41 0.75 1.20 0.00 0.00 -
P/RPS 1.39 0.88 0.40 0.80 1.04 0.00 0.00 -
P/EPS 14.57 15.14 54.70 -3.86 -5.72 0.00 0.00 -
EY 6.87 6.60 1.83 -25.90 -17.47 0.00 0.00 -
DY 13.70 3.26 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.69 0.32 0.55 0.78 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 27/02/07 28/02/06 28/02/05 27/02/04 24/02/03 26/02/02 -
Price 1.38 1.07 0.48 0.72 1.27 1.33 0.00 -
P/RPS 1.31 1.02 0.46 0.77 1.10 1.02 0.00 -
P/EPS 13.77 17.61 64.04 -3.71 -6.06 40.06 0.00 -
EY 7.26 5.68 1.56 -26.98 -16.51 2.50 0.00 -
DY 14.49 2.80 0.00 0.00 0.00 3.76 0.00 -
P/NAPS 0.97 0.80 0.37 0.53 0.82 0.75 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