[KONSORT] YoY 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
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 236,516 265,063 239,211 258,556 187,562 199,646 240,820 -0.29%
PBT 28,905 33,629 25,754 18,456 -35,712 -40,773 7,056 26.46%
Tax -7,266 -7,600 -7,586 -6,637 7,354 -3,322 -6,221 2.61%
NP 21,639 26,029 18,168 11,819 -28,358 -44,095 835 71.93%
-
NP to SH 22,647 26,356 17,446 11,510 -28,639 -44,095 835 73.24%
-
Tax Rate 25.14% 22.60% 29.46% 35.96% - - 88.17% -
Total Cost 214,877 239,034 221,043 246,737 215,920 243,741 239,985 -1.82%
-
Net Worth 313,284 327,521 334,240 324,631 199,565 271,263 321,570 -0.43%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 15,915 48,157 7,274 - - - 9,172 9.61%
Div Payout % 70.28% 182.72% 41.70% - - - 1,098.53% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 313,284 327,521 334,240 324,631 199,565 271,263 321,570 -0.43%
NOSH 228,674 240,824 240,461 240,467 199,565 183,286 181,678 3.90%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 9.15% 9.82% 7.59% 4.57% -15.12% -22.09% 0.35% -
ROE 7.23% 8.05% 5.22% 3.55% -14.35% -16.26% 0.26% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 103.43 110.06 99.48 107.52 93.99 108.93 132.55 -4.04%
EPS 9.90 10.94 7.26 4.79 -14.35 -24.06 0.46 66.70%
DPS 6.96 20.00 3.00 0.00 0.00 0.00 5.00 5.66%
NAPS 1.37 1.36 1.39 1.35 1.00 1.48 1.77 -4.17%
Adjusted Per Share Value based on latest NOSH - 240,467
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 93.81 105.14 94.88 102.56 74.40 79.19 95.52 -0.30%
EPS 8.98 10.45 6.92 4.57 -11.36 -17.49 0.33 73.34%
DPS 6.31 19.10 2.89 0.00 0.00 0.00 3.64 9.59%
NAPS 1.2426 1.2991 1.3258 1.2877 0.7916 1.076 1.2755 -0.43%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.11 1.00 1.54 0.78 0.49 0.79 1.34 -
P/RPS 1.07 0.91 1.55 0.73 0.52 0.73 1.01 0.96%
P/EPS 11.21 9.14 21.23 16.30 -3.41 -3.28 291.56 -41.87%
EY 8.92 10.94 4.71 6.14 -29.29 -30.45 0.34 72.29%
DY 6.27 20.00 1.95 0.00 0.00 0.00 3.73 9.03%
P/NAPS 0.81 0.74 1.11 0.58 0.49 0.53 0.76 1.06%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 12/08/09 13/08/08 28/08/07 28/08/06 22/08/05 27/08/04 27/08/03 -
Price 1.54 1.09 2.29 0.94 0.50 0.68 1.42 -
P/RPS 1.49 0.99 2.30 0.87 0.53 0.62 1.07 5.66%
P/EPS 15.55 9.96 31.56 19.64 -3.48 -2.83 308.96 -39.20%
EY 6.43 10.04 3.17 5.09 -28.70 -35.38 0.32 64.80%
DY 4.52 18.35 1.31 0.00 0.00 0.00 3.52 4.25%
P/NAPS 1.12 0.80 1.65 0.70 0.50 0.46 0.80 5.76%

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