[KONSORT] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 137.62%
YoY- 104.71%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 260,368 252,843 253,092 237,320 176,028 211,017 238,879 1.44%
PBT 28,661 32,311 22,190 5,395 -42,431 -34,903 13,245 13.71%
Tax -7,342 -7,932 -6,695 -3,359 6,028 -3,329 -7,188 0.35%
NP 21,319 24,379 15,495 2,036 -36,403 -38,232 6,057 23.31%
-
NP to SH 22,188 24,132 14,634 1,714 -36,403 -38,232 6,057 24.13%
-
Tax Rate 25.62% 24.55% 30.17% 62.26% - - 54.27% -
Total Cost 239,049 228,464 237,597 235,284 212,431 249,249 232,822 0.44%
-
Net Worth 305,640 344,278 322,764 297,266 256,714 280,808 324,742 -1.00%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 18,293 48,150 7,226 - - - 9,121 12.28%
Div Payout % 82.45% 199.53% 49.38% - - - 150.60% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 305,640 344,278 322,764 297,266 256,714 280,808 324,742 -1.00%
NOSH 226,400 240,753 240,868 228,666 187,383 182,343 182,439 3.66%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 8.19% 9.64% 6.12% 0.86% -20.68% -18.12% 2.54% -
ROE 7.26% 7.01% 4.53% 0.58% -14.18% -13.61% 1.87% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 115.00 105.02 105.07 103.78 93.94 115.73 130.94 -2.13%
EPS 9.42 10.02 6.08 0.71 -19.39 -20.91 3.32 18.96%
DPS 8.08 20.00 3.00 0.00 0.00 0.00 5.00 8.31%
NAPS 1.35 1.43 1.34 1.30 1.37 1.54 1.78 -4.49%
Adjusted Per Share Value based on latest NOSH - 230,196
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 103.28 100.29 100.39 94.13 69.82 83.70 94.75 1.44%
EPS 8.80 9.57 5.80 0.68 -14.44 -15.16 2.40 24.15%
DPS 7.26 19.10 2.87 0.00 0.00 0.00 3.62 12.28%
NAPS 1.2123 1.3656 1.2803 1.1791 1.0183 1.1138 1.2881 -1.00%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 0.84 1.46 0.92 0.41 0.75 1.20 0.00 -
P/RPS 0.73 1.39 0.88 0.40 0.80 1.04 0.00 -
P/EPS 8.57 14.57 15.14 54.70 -3.86 -5.72 0.00 -
EY 11.67 6.87 6.60 1.83 -25.90 -17.47 0.00 -
DY 9.62 13.70 3.26 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 1.02 0.69 0.32 0.55 0.78 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 19/02/09 27/02/08 27/02/07 28/02/06 28/02/05 27/02/04 24/02/03 -
Price 0.84 1.38 1.07 0.48 0.72 1.27 1.33 -
P/RPS 0.73 1.31 1.02 0.46 0.77 1.10 1.02 -5.41%
P/EPS 8.57 13.77 17.61 64.04 -3.71 -6.06 40.06 -22.64%
EY 11.67 7.26 5.68 1.56 -26.98 -16.51 2.50 29.24%
DY 9.62 14.49 2.80 0.00 0.00 0.00 3.76 16.93%
P/NAPS 0.62 0.97 0.80 0.37 0.53 0.82 0.75 -3.11%

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