[KONSORT] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 19.55%
YoY- 4.79%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 252,844 244,798 237,320 176,028 211,017 238,879 241,130 0.79%
PBT 32,312 22,190 5,311 -42,431 -34,904 13,245 24,225 4.91%
Tax -7,932 -6,695 -3,275 6,028 -3,329 -7,188 -3,157 16.58%
NP 24,380 15,495 2,036 -36,403 -38,233 6,057 21,068 2.46%
-
NP to SH 24,133 14,634 1,714 -36,403 -38,233 6,057 21,068 2.28%
-
Tax Rate 24.55% 30.17% 61.66% - - 54.27% 13.03% -
Total Cost 228,464 229,303 235,284 212,431 249,250 232,822 220,062 0.62%
-
Net Worth 240,786 242,499 230,196 251,098 302,717 326,549 323,660 -4.80%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 48,157 7,274 - - - 9,172 9,040 32.13%
Div Payout % 199.55% 49.71% - - - 151.44% 42.91% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 240,786 242,499 230,196 251,098 302,717 326,549 323,660 -4.80%
NOSH 240,786 242,499 230,196 187,387 182,359 183,454 180,815 4.88%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 9.64% 6.33% 0.86% -20.68% -18.12% 2.54% 8.74% -
ROE 10.02% 6.03% 0.74% -14.50% -12.63% 1.85% 6.51% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 105.01 100.95 103.09 93.94 115.71 130.21 133.36 -3.90%
EPS 10.02 6.03 0.74 -19.43 -20.97 3.30 11.65 -2.47%
DPS 20.00 3.00 0.00 0.00 0.00 5.00 5.00 25.97%
NAPS 1.00 1.00 1.00 1.34 1.66 1.78 1.79 -9.24%
Adjusted Per Share Value based on latest NOSH - 187,387
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 100.29 97.10 94.13 69.82 83.70 94.75 95.64 0.79%
EPS 9.57 5.80 0.68 -14.44 -15.17 2.40 8.36 2.27%
DPS 19.10 2.89 0.00 0.00 0.00 3.64 3.59 32.10%
NAPS 0.9551 0.9619 0.9131 0.996 1.2007 1.2953 1.2838 -4.80%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - - -
Price 1.46 0.92 0.41 0.75 1.20 0.00 0.00 -
P/RPS 1.39 0.91 0.40 0.80 1.04 0.00 0.00 -
P/EPS 14.57 15.25 55.06 -3.86 -5.72 0.00 0.00 -
EY 6.86 6.56 1.82 -25.90 -17.47 0.00 0.00 -
DY 13.70 3.26 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 0.92 0.41 0.56 0.72 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 27/02/07 28/02/06 28/02/05 27/02/04 24/02/03 26/02/02 -
Price 1.38 1.07 0.48 0.72 1.27 1.33 0.00 -
P/RPS 1.31 1.06 0.47 0.77 1.10 1.02 0.00 -
P/EPS 13.77 17.73 64.47 -3.71 -6.06 40.28 0.00 -
EY 7.26 5.64 1.55 -26.98 -16.51 2.48 0.00 -
DY 14.49 2.80 0.00 0.00 0.00 3.76 0.00 -
P/NAPS 1.38 1.07 0.48 0.54 0.77 0.75 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