[KONSORT] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 117.83%
YoY- 140.19%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 243,259 244,798 259,104 258,556 258,078 237,320 213,215 9.19%
PBT 23,697 22,190 24,125 18,456 9,768 5,311 -31,303 -
Tax -7,266 -6,695 -8,402 -6,637 -3,952 -3,275 7,624 -
NP 16,431 15,495 15,723 11,819 5,816 2,036 -23,679 -
-
NP to SH 15,787 14,634 15,325 11,510 5,284 1,714 -23,720 -
-
Tax Rate 30.66% 30.17% 34.83% 35.96% 40.46% 61.66% - -
Total Cost 226,828 229,303 243,381 246,737 252,262 235,284 236,894 -2.85%
-
Net Worth 327,084 242,499 322,946 324,631 317,632 230,196 311,048 3.41%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 7,274 7,274 - - - - - -
Div Payout % 46.08% 49.71% - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 327,084 242,499 322,946 324,631 317,632 230,196 311,048 3.41%
NOSH 240,503 242,499 241,005 240,467 240,630 230,196 239,268 0.34%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 6.75% 6.33% 6.07% 4.57% 2.25% 0.86% -11.11% -
ROE 4.83% 6.03% 4.75% 3.55% 1.66% 0.74% -7.63% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 101.15 100.95 107.51 107.52 107.25 103.09 89.11 8.82%
EPS 6.56 6.03 6.36 4.79 2.20 0.74 -9.91 -
DPS 3.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.00 1.34 1.35 1.32 1.00 1.30 3.05%
Adjusted Per Share Value based on latest NOSH - 240,467
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 96.49 97.10 102.77 102.56 102.37 94.13 84.57 9.19%
EPS 6.26 5.80 6.08 4.57 2.10 0.68 -9.41 -
DPS 2.89 2.89 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2974 0.9619 1.281 1.2877 1.2599 0.9131 1.2338 3.41%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.25 0.92 0.75 0.78 0.46 0.41 0.47 -
P/RPS 1.24 0.91 0.70 0.73 0.43 0.40 0.53 76.32%
P/EPS 19.04 15.25 11.79 16.30 20.95 55.06 -4.74 -
EY 5.25 6.56 8.48 6.14 4.77 1.82 -21.09 -
DY 2.40 3.26 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.92 0.56 0.58 0.35 0.41 0.36 87.02%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 03/05/07 27/02/07 20/11/06 28/08/06 27/04/06 28/02/06 21/11/05 -
Price 1.51 1.07 0.81 0.94 0.50 0.48 0.44 -
P/RPS 1.49 1.06 0.75 0.87 0.47 0.47 0.49 110.03%
P/EPS 23.00 17.73 12.74 19.64 22.77 64.47 -4.44 -
EY 4.35 5.64 7.85 5.09 4.39 1.55 -22.53 -
DY 1.99 2.80 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.07 0.60 0.70 0.38 0.48 0.34 120.22%

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