[KONSORT] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
30-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -8.56%
YoY- -902.2%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 243,259 258,078 171,520 207,333 238,391 228,521 248,967 -0.38%
PBT 23,697 9,768 -40,638 -37,956 11,491 22,030 28,841 -3.21%
Tax -7,266 -3,952 6,439 -3,550 -6,317 -3,599 -1,911 24.91%
NP 16,431 5,816 -34,199 -41,506 5,174 18,431 26,930 -7.90%
-
NP to SH 15,787 5,284 -34,285 -41,506 5,174 18,431 26,930 -8.51%
-
Tax Rate 30.66% 40.46% - - 54.97% 16.34% 6.63% -
Total Cost 226,828 252,262 205,719 248,839 233,217 210,090 222,037 0.35%
-
Net Worth 327,084 317,632 250,572 279,758 325,485 325,428 305,332 1.15%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 7,274 - - - 9,172 9,040 - -
Div Payout % 46.08% - - - 177.29% 49.05% - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 327,084 317,632 250,572 279,758 325,485 325,428 305,332 1.15%
NOSH 240,503 240,630 191,276 182,848 182,857 180,793 180,669 4.88%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 6.75% 2.25% -19.94% -20.02% 2.17% 8.07% 10.82% -
ROE 4.83% 1.66% -13.68% -14.84% 1.59% 5.66% 8.82% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 101.15 107.25 89.67 113.39 130.37 126.40 137.80 -5.02%
EPS 6.56 2.20 -17.92 -22.70 2.83 10.19 14.91 -12.78%
DPS 3.00 0.00 0.00 0.00 5.00 5.00 0.00 -
NAPS 1.36 1.32 1.31 1.53 1.78 1.80 1.69 -3.55%
Adjusted Per Share Value based on latest NOSH - 182,848
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 96.49 102.37 68.03 82.24 94.56 90.64 98.75 -0.38%
EPS 6.26 2.10 -13.60 -16.46 2.05 7.31 10.68 -8.51%
DPS 2.89 0.00 0.00 0.00 3.64 3.59 0.00 -
NAPS 1.2974 1.2599 0.9939 1.1097 1.291 1.2908 1.2111 1.15%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - - -
Price 1.25 0.46 0.63 1.15 1.17 0.00 0.00 -
P/RPS 1.24 0.43 0.70 1.01 0.90 0.00 0.00 -
P/EPS 19.04 20.95 -3.51 -5.07 41.35 0.00 0.00 -
EY 5.25 4.77 -28.45 -19.74 2.42 0.00 0.00 -
DY 2.40 0.00 0.00 0.00 4.27 0.00 0.00 -
P/NAPS 0.92 0.35 0.48 0.75 0.66 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 03/05/07 27/04/06 13/05/05 30/04/04 30/05/03 21/05/02 28/05/01 -
Price 1.51 0.50 0.47 1.03 1.30 0.00 0.00 -
P/RPS 1.49 0.47 0.52 0.91 1.00 0.00 0.00 -
P/EPS 23.00 22.77 -2.62 -4.54 45.94 0.00 0.00 -
EY 4.35 4.39 -38.14 -22.04 2.18 0.00 0.00 -
DY 1.99 0.00 0.00 0.00 3.85 0.00 0.00 -
P/NAPS 1.11 0.38 0.36 0.67 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