[KONSORT] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
03-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 7.88%
YoY- 198.77%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 258,726 250,172 255,227 243,259 258,078 171,520 207,333 3.75%
PBT 38,558 28,740 33,504 23,697 9,768 -40,638 -37,956 -
Tax -10,452 -7,312 -7,966 -7,266 -3,952 6,439 -3,550 19.70%
NP 28,106 21,428 25,538 16,431 5,816 -34,199 -41,506 -
-
NP to SH 29,769 22,502 25,355 15,787 5,284 -34,285 -41,506 -
-
Tax Rate 27.11% 25.44% 23.78% 30.66% 40.46% - - -
Total Cost 230,620 228,744 229,689 226,828 252,262 205,719 248,839 -1.25%
-
Net Worth 331,759 308,251 319,580 327,084 317,632 250,572 279,758 2.88%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 6,860 9,055 48,157 7,274 - - - -
Div Payout % 23.04% 40.24% 189.93% 46.08% - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 331,759 308,251 319,580 327,084 317,632 250,572 279,758 2.88%
NOSH 232,000 233,524 240,285 240,503 240,630 191,276 182,848 4.04%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 10.86% 8.57% 10.01% 6.75% 2.25% -19.94% -20.02% -
ROE 8.97% 7.30% 7.93% 4.83% 1.66% -13.68% -14.84% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 111.52 107.13 106.22 101.15 107.25 89.67 113.39 -0.27%
EPS 12.83 9.64 10.55 6.56 2.20 -17.92 -22.70 -
DPS 3.00 3.88 20.00 3.00 0.00 0.00 0.00 -
NAPS 1.43 1.32 1.33 1.36 1.32 1.31 1.53 -1.11%
Adjusted Per Share Value based on latest NOSH - 240,503
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 102.62 99.23 101.24 96.49 102.37 68.03 82.24 3.75%
EPS 11.81 8.93 10.06 6.26 2.10 -13.60 -16.46 -
DPS 2.72 3.59 19.10 2.89 0.00 0.00 0.00 -
NAPS 1.3159 1.2227 1.2676 1.2974 1.2599 0.9939 1.1097 2.87%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.36 0.76 1.21 1.25 0.46 0.63 1.15 -
P/RPS 1.22 0.71 1.14 1.24 0.43 0.70 1.01 3.19%
P/EPS 10.60 7.89 11.47 19.04 20.95 -3.51 -5.07 -
EY 9.43 12.68 8.72 5.25 4.77 -28.45 -19.74 -
DY 2.21 5.10 16.53 2.40 0.00 0.00 0.00 -
P/NAPS 0.95 0.58 0.91 0.92 0.35 0.48 0.75 4.01%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 21/04/10 25/05/09 26/05/08 03/05/07 27/04/06 13/05/05 30/04/04 -
Price 1.37 0.90 1.12 1.51 0.50 0.47 1.03 -
P/RPS 1.23 0.84 1.05 1.49 0.47 0.52 0.91 5.14%
P/EPS 10.68 9.34 10.61 23.00 22.77 -2.62 -4.54 -
EY 9.37 10.71 9.42 4.35 4.39 -38.14 -22.04 -
DY 2.19 4.31 17.86 1.99 0.00 0.00 0.00 -
P/NAPS 0.96 0.68 0.84 1.11 0.38 0.36 0.67 6.17%

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