[KONSORT] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 16.47%
YoY- 35.05%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 265,063 239,211 258,556 187,562 199,646 240,820 219,462 3.19%
PBT 33,629 25,754 18,456 -35,712 -40,773 7,056 22,571 6.86%
Tax -7,600 -7,586 -6,637 7,354 -3,322 -6,221 -2,962 16.98%
NP 26,029 18,168 11,819 -28,358 -44,095 835 19,609 4.82%
-
NP to SH 26,356 17,446 11,510 -28,639 -44,095 835 19,609 5.04%
-
Tax Rate 22.60% 29.46% 35.96% - - 88.17% 13.12% -
Total Cost 239,034 221,043 246,737 215,920 243,741 239,985 199,853 3.02%
-
Net Worth 327,521 334,240 324,631 199,565 271,263 321,570 320,996 0.33%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 48,157 7,274 - - - 9,172 9,040 32.12%
Div Payout % 182.72% 41.70% - - - 1,098.53% 46.11% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 327,521 334,240 324,631 199,565 271,263 321,570 320,996 0.33%
NOSH 240,824 240,461 240,467 199,565 183,286 181,678 181,354 4.83%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 9.82% 7.59% 4.57% -15.12% -22.09% 0.35% 8.94% -
ROE 8.05% 5.22% 3.55% -14.35% -16.26% 0.26% 6.11% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 110.06 99.48 107.52 93.99 108.93 132.55 121.01 -1.56%
EPS 10.94 7.26 4.79 -14.35 -24.06 0.46 10.81 0.19%
DPS 20.00 3.00 0.00 0.00 0.00 5.00 5.00 25.96%
NAPS 1.36 1.39 1.35 1.00 1.48 1.77 1.77 -4.29%
Adjusted Per Share Value based on latest NOSH - 199,565
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 105.14 94.88 102.56 74.40 79.19 95.52 87.05 3.19%
EPS 10.45 6.92 4.57 -11.36 -17.49 0.33 7.78 5.03%
DPS 19.10 2.89 0.00 0.00 0.00 3.64 3.59 32.09%
NAPS 1.2991 1.3258 1.2877 0.7916 1.076 1.2755 1.2732 0.33%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - -
Price 1.00 1.54 0.78 0.49 0.79 1.34 0.00 -
P/RPS 0.91 1.55 0.73 0.52 0.73 1.01 0.00 -
P/EPS 9.14 21.23 16.30 -3.41 -3.28 291.56 0.00 -
EY 10.94 4.71 6.14 -29.29 -30.45 0.34 0.00 -
DY 20.00 1.95 0.00 0.00 0.00 3.73 0.00 -
P/NAPS 0.74 1.11 0.58 0.49 0.53 0.76 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 13/08/08 28/08/07 28/08/06 22/08/05 27/08/04 27/08/03 16/09/02 -
Price 1.09 2.29 0.94 0.50 0.68 1.42 0.00 -
P/RPS 0.99 2.30 0.87 0.53 0.62 1.07 0.00 -
P/EPS 9.96 31.56 19.64 -3.48 -2.83 308.96 0.00 -
EY 10.04 3.17 5.09 -28.70 -35.38 0.32 0.00 -
DY 18.35 1.31 0.00 0.00 0.00 3.52 0.00 -
P/NAPS 0.80 1.65 0.70 0.50 0.46 0.80 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