[KONSORT] QoQ Annualized Quarter 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- 4.52%
YoY- 43.17%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 252,843 249,404 242,580 239,656 253,092 255,061 253,756 -0.23%
PBT 32,311 36,612 34,236 21,684 22,190 27,713 27,108 12.38%
Tax -7,932 -9,662 -9,644 -6,072 -6,695 -8,688 -7,860 0.60%
NP 24,379 26,949 24,592 15,612 15,495 19,025 19,248 17.01%
-
NP to SH 24,132 26,770 24,334 15,296 14,634 18,869 18,712 18.42%
-
Tax Rate 24.55% 26.39% 28.17% 28.00% 30.17% 31.35% 29.00% -
Total Cost 228,464 222,454 217,988 224,044 237,597 236,036 234,508 -1.72%
-
Net Worth 344,278 334,633 334,893 327,084 322,764 322,511 324,694 3.97%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 48,150 - - - 7,226 - - -
Div Payout % 199.53% - - - 49.38% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 344,278 334,633 334,893 327,084 322,764 322,511 324,694 3.97%
NOSH 240,753 240,743 240,930 240,503 240,868 240,680 240,514 0.06%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 9.64% 10.81% 10.14% 6.51% 6.12% 7.46% 7.59% -
ROE 7.01% 8.00% 7.27% 4.68% 4.53% 5.85% 5.76% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 105.02 103.60 100.68 99.65 105.07 105.98 105.51 -0.30%
EPS 10.02 11.12 10.10 6.36 6.08 7.84 7.78 18.32%
DPS 20.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.43 1.39 1.39 1.36 1.34 1.34 1.35 3.90%
Adjusted Per Share Value based on latest NOSH - 240,503
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 100.29 98.93 96.22 95.06 100.39 101.17 100.65 -0.23%
EPS 9.57 10.62 9.65 6.07 5.80 7.48 7.42 18.43%
DPS 19.10 0.00 0.00 0.00 2.87 0.00 0.00 -
NAPS 1.3656 1.3273 1.3284 1.2974 1.2803 1.2792 1.2879 3.97%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.46 1.71 1.54 1.25 0.92 0.75 0.78 -
P/RPS 1.39 1.65 1.53 1.25 0.88 0.71 0.74 52.06%
P/EPS 14.57 15.38 15.25 19.65 15.14 9.57 10.03 28.17%
EY 6.87 6.50 6.56 5.09 6.60 10.45 9.97 -21.93%
DY 13.70 0.00 0.00 0.00 3.26 0.00 0.00 -
P/NAPS 1.02 1.23 1.11 0.92 0.69 0.56 0.58 45.54%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 14/11/07 28/08/07 03/05/07 27/02/07 20/11/06 28/08/06 -
Price 1.38 1.47 2.29 1.51 1.07 0.81 0.94 -
P/RPS 1.31 1.42 2.27 1.52 1.02 0.76 0.89 29.30%
P/EPS 13.77 13.22 22.67 23.74 17.61 10.33 12.08 9.09%
EY 7.26 7.56 4.41 4.21 5.68 9.68 8.28 -8.36%
DY 14.49 0.00 0.00 0.00 2.80 0.00 0.00 -
P/NAPS 0.97 1.06 1.65 1.11 0.80 0.60 0.70 24.21%

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