[KONSORT] YoY Cumulative 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- 218.17%
YoY- 30.04%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 151,827 109,658 133,510 121,290 126,878 105,642 94,108 8.29%
PBT 29,777 18,621 18,435 17,118 13,554 493 -6,310 -
Tax -6,990 -4,413 -4,489 -4,822 -3,930 -652 -1,894 24.30%
NP 22,787 14,208 13,946 12,296 9,624 -159 -8,204 -
-
NP to SH 22,935 14,792 14,391 12,167 9,356 -440 -8,204 -
-
Tax Rate 23.47% 23.70% 24.35% 28.17% 29.00% 132.25% - -
Total Cost 129,040 95,450 119,564 108,994 117,254 105,801 102,312 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 - 6,927 - - - - - -
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 6.94% 4.72% 4.40% 3.63% 2.88% -0.22% -3.02% -
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 65.74 47.96 55.48 50.34 52.75 52.82 51.28 4.22%
EPS 9.93 6.47 5.98 5.05 3.89 -0.47 -4.47 -
DPS 0.00 3.03 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 60.22 43.50 52.96 48.11 50.33 41.90 37.33 8.29%
EPS 9.10 5.87 5.71 4.83 3.71 -0.17 -3.25 -
DPS 0.00 2.75 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 1.98 2.31 1.80 3.06 1.48 0.93 1.54 4.27%
P/EPS 13.09 17.16 16.72 30.50 20.05 -222.73 -17.67 -
EY 7.64 5.83 5.98 3.28 4.99 -0.45 -5.66 -
DY 0.00 2.73 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 2.11 3.21 1.96 4.55 1.78 0.95 1.33 7.99%
P/EPS 14.00 23.80 18.23 45.35 24.16 -227.27 -15.21 -
EY 7.14 4.20 5.49 2.21 4.14 -0.44 -6.57 -
DY 0.00 1.97 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