[KONSORT] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 33.15%
YoY- 164.61%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 227,173 269,990 240,556 259,104 213,215 177,992 229,074 -0.13%
PBT 30,088 31,098 28,865 24,125 -31,303 -42,847 2,893 47.69%
Tax -7,608 -7,179 -7,426 -8,402 7,624 -2,404 -7,008 1.37%
NP 22,480 23,919 21,439 15,723 -23,679 -45,251 -4,115 -
-
NP to SH 23,723 24,453 20,561 15,325 -23,720 -45,251 -4,115 -
-
Tax Rate 25.29% 23.09% 25.73% 34.83% - - 242.24% -
Total Cost 204,693 246,071 219,117 243,381 236,894 223,243 233,189 -2.14%
-
Net Worth 316,616 313,060 334,233 322,946 311,048 267,486 310,929 0.30%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 15,915 48,157 7,274 - - - 9,172 9.61%
Div Payout % 67.09% 196.94% 35.38% - - - 0.00% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 316,616 313,060 334,233 322,946 311,048 267,486 310,929 0.30%
NOSH 227,781 230,191 240,455 241,005 239,268 185,754 181,830 3.82%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 9.90% 8.86% 8.91% 6.07% -11.11% -25.42% -1.80% -
ROE 7.49% 7.81% 6.15% 4.75% -7.63% -16.92% -1.32% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 99.73 117.29 100.04 107.51 89.11 95.82 125.98 -3.81%
EPS 10.41 10.62 8.55 6.36 -9.91 -24.36 -2.26 -
DPS 6.99 20.92 3.00 0.00 0.00 0.00 5.00 5.73%
NAPS 1.39 1.36 1.39 1.34 1.30 1.44 1.71 -3.39%
Adjusted Per Share Value based on latest NOSH - 241,005
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 90.11 107.09 95.42 102.77 84.57 70.60 90.86 -0.13%
EPS 9.41 9.70 8.16 6.08 -9.41 -17.95 -1.63 -
DPS 6.31 19.10 2.89 0.00 0.00 0.00 3.64 9.59%
NAPS 1.2559 1.2418 1.3257 1.281 1.2338 1.061 1.2333 0.30%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.37 1.01 1.71 0.75 0.47 0.65 1.31 -
P/RPS 1.37 0.86 1.71 0.70 0.53 0.68 1.04 4.69%
P/EPS 13.15 9.51 20.00 11.79 -4.74 -2.67 -57.89 -
EY 7.60 10.52 5.00 8.48 -21.09 -37.48 -1.73 -
DY 5.10 20.71 1.75 0.00 0.00 0.00 3.82 4.92%
P/NAPS 0.99 0.74 1.23 0.56 0.36 0.45 0.77 4.27%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 11/11/09 13/11/08 14/11/07 20/11/06 21/11/05 26/11/04 18/11/03 -
Price 1.23 0.82 1.47 0.81 0.44 0.82 1.24 -
P/RPS 1.23 0.70 1.47 0.75 0.49 0.86 0.98 3.85%
P/EPS 11.81 7.72 17.19 12.74 -4.44 -3.37 -54.79 -
EY 8.47 12.95 5.82 7.85 -22.53 -29.71 -1.83 -
DY 5.68 25.51 2.04 0.00 0.00 0.00 4.03 5.88%
P/NAPS 0.88 0.60 1.06 0.60 0.34 0.57 0.73 3.16%

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