[KONSORT] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -2.62%
YoY- -999.66%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 240,556 259,104 213,215 177,992 229,074 223,434 246,286 -0.39%
PBT 28,865 24,125 -31,303 -42,847 2,893 16,003 26,868 1.20%
Tax -7,426 -8,402 7,624 -2,404 -7,008 -3,198 -1,091 37.64%
NP 21,439 15,723 -23,679 -45,251 -4,115 12,805 25,777 -3.02%
-
NP to SH 20,561 15,325 -23,720 -45,251 -4,115 12,805 25,777 -3.69%
-
Tax Rate 25.73% 34.83% - - 242.24% 19.98% 4.06% -
Total Cost 219,117 243,381 236,894 223,243 233,189 210,629 220,509 -0.10%
-
Net Worth 334,233 322,946 311,048 267,486 310,929 324,289 316,552 0.90%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 7,274 - - - 9,172 9,040 - -
Div Payout % 35.38% - - - 0.00% 70.60% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 334,233 322,946 311,048 267,486 310,929 324,289 316,552 0.90%
NOSH 240,455 241,005 239,268 185,754 181,830 182,184 180,887 4.85%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 8.91% 6.07% -11.11% -25.42% -1.80% 5.73% 10.47% -
ROE 6.15% 4.75% -7.63% -16.92% -1.32% 3.95% 8.14% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 100.04 107.51 89.11 95.82 125.98 122.64 136.15 -5.00%
EPS 8.55 6.36 -9.91 -24.36 -2.26 7.03 14.25 -8.15%
DPS 3.00 0.00 0.00 0.00 5.00 5.00 0.00 -
NAPS 1.39 1.34 1.30 1.44 1.71 1.78 1.75 -3.76%
Adjusted Per Share Value based on latest NOSH - 185,754
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 95.42 102.77 84.57 70.60 90.86 88.63 97.69 -0.39%
EPS 8.16 6.08 -9.41 -17.95 -1.63 5.08 10.22 -3.68%
DPS 2.89 0.00 0.00 0.00 3.64 3.59 0.00 -
NAPS 1.3257 1.281 1.2338 1.061 1.2333 1.2863 1.2556 0.90%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 1.71 0.75 0.47 0.65 1.31 0.00 0.00 -
P/RPS 1.71 0.70 0.53 0.68 1.04 0.00 0.00 -
P/EPS 20.00 11.79 -4.74 -2.67 -57.89 0.00 0.00 -
EY 5.00 8.48 -21.09 -37.48 -1.73 0.00 0.00 -
DY 1.75 0.00 0.00 0.00 3.82 0.00 0.00 -
P/NAPS 1.23 0.56 0.36 0.45 0.77 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 14/11/07 20/11/06 21/11/05 26/11/04 18/11/03 25/11/02 30/11/01 -
Price 1.47 0.81 0.44 0.82 1.24 0.00 0.00 -
P/RPS 1.47 0.75 0.49 0.86 0.98 0.00 0.00 -
P/EPS 17.19 12.74 -4.44 -3.37 -54.79 0.00 0.00 -
EY 5.82 7.85 -22.53 -29.71 -1.83 0.00 0.00 -
DY 2.04 0.00 0.00 0.00 4.03 0.00 0.00 -
P/NAPS 1.06 0.60 0.34 0.57 0.73 0.00 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