[KANGER] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[KANGER] KANGER INTERNATIONAL BERHAD
Announcement Date
20-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 55.83%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KANGER's Result
KANGER's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 64,911 66,722 63,788 54,227 41,064 28,351 11,609 215.35%
PBT 6,941 8,105 7,354 7,691 5,075 3,346 2,281 110.13%
Tax -939 -1,085 -1,918 -1,687 -1,222 -902 -171 211.57%
NP 6,002 7,020 5,436 6,004 3,853 2,444 2,110 100.88%
-
NP to SH 6,002 7,020 5,436 6,004 3,853 2,444 2,110 100.88%
-
Tax Rate 13.53% 13.39% 26.08% 21.93% 24.08% 26.96% 7.50% -
Total Cost 58,909 59,702 58,352 48,223 37,211 25,907 9,499 237.92%
-
Net Worth 66,714 67,233 55,103 59,797 57,683 50,587 38,683 43.86%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 66,714 67,233 55,103 59,797 57,683 50,587 38,683 43.86%
NOSH 488,750 518,378 453,529 430,200 426,969 374,444 351,666 24.56%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 9.25% 10.52% 8.52% 11.07% 9.38% 8.62% 18.18% -
ROE 9.00% 10.44% 9.87% 10.04% 6.68% 4.83% 5.45% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 13.28 12.87 14.06 12.61 9.62 7.57 3.30 153.21%
EPS 1.23 1.35 1.20 1.40 0.90 0.65 0.60 61.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1365 0.1297 0.1215 0.139 0.1351 0.1351 0.11 15.49%
Adjusted Per Share Value based on latest NOSH - 430,200
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 8.87 9.12 8.72 7.41 5.61 3.88 1.59 214.87%
EPS 0.82 0.96 0.74 0.82 0.53 0.33 0.29 100.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0912 0.0919 0.0753 0.0817 0.0788 0.0691 0.0529 43.82%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 - -
Price 0.395 0.38 0.375 0.445 0.445 0.36 0.00 -
P/RPS 2.97 2.95 2.67 3.53 4.63 4.75 0.00 -
P/EPS 32.17 28.06 31.29 31.89 49.31 55.16 0.00 -
EY 3.11 3.56 3.20 3.14 2.03 1.81 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.89 2.93 3.09 3.20 3.29 2.66 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 26/02/15 18/11/14 20/08/14 - - - -
Price 0.155 0.365 0.37 0.46 0.00 0.00 0.00 -
P/RPS 1.17 2.84 2.63 3.65 0.00 0.00 0.00 -
P/EPS 12.62 26.95 30.87 32.96 0.00 0.00 0.00 -
EY 7.92 3.71 3.24 3.03 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 2.81 3.05 3.31 0.00 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