[KANGER] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[KANGER] KANGER INTERNATIONAL BERHAD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -35.69%
YoY- -35.71%
Quarter Report
Latest QR
Upcoming QR
KANGER's Result
KANGER's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 68,722 66,316 64,394 70,709 64,911 66,722 63,788 5.08%
PBT 11,670 11,088 3,822 4,708 6,941 8,105 7,354 36.01%
Tax -1,409 -1,336 -761 -848 -939 -1,085 -1,918 -18.56%
NP 10,261 9,752 3,061 3,860 6,002 7,020 5,436 52.67%
-
NP to SH 10,261 9,752 3,061 3,860 6,002 7,020 5,436 52.67%
-
Tax Rate 12.07% 12.05% 19.91% 18.01% 13.53% 13.39% 26.08% -
Total Cost 58,461 56,564 61,333 66,849 58,909 59,702 58,352 0.12%
-
Net Worth 89,819 94,877 82,526 68,034 66,714 67,233 55,103 38.46%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 89,819 94,877 82,526 68,034 66,714 67,233 55,103 38.46%
NOSH 599,999 593,724 530,714 488,750 488,750 518,378 453,529 20.49%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 14.93% 14.71% 4.75% 5.46% 9.25% 10.52% 8.52% -
ROE 11.42% 10.28% 3.71% 5.67% 9.00% 10.44% 9.87% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 11.45 11.17 12.13 14.47 13.28 12.87 14.06 -12.78%
EPS 1.71 1.64 0.58 0.79 1.23 1.35 1.20 26.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1497 0.1598 0.1555 0.1392 0.1365 0.1297 0.1215 14.91%
Adjusted Per Share Value based on latest NOSH - 488,750
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 7.77 7.50 7.29 8.00 7.34 7.55 7.22 5.01%
EPS 1.16 1.10 0.35 0.44 0.68 0.79 0.62 51.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1016 0.1073 0.0934 0.077 0.0755 0.0761 0.0623 38.50%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.16 0.115 0.115 0.15 0.395 0.38 0.375 -
P/RPS 1.40 1.03 0.95 1.04 2.97 2.95 2.67 -34.94%
P/EPS 9.36 7.00 19.94 18.99 32.17 28.06 31.29 -55.23%
EY 10.69 14.28 5.02 5.27 3.11 3.56 3.20 123.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.72 0.74 1.08 2.89 2.93 3.09 -50.65%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 29/02/16 20/11/15 25/08/15 28/05/15 26/02/15 18/11/14 -
Price 0.31 0.11 0.135 0.13 0.155 0.365 0.37 -
P/RPS 2.71 0.98 1.11 0.90 1.17 2.84 2.63 2.01%
P/EPS 18.13 6.70 23.41 16.46 12.62 26.95 30.87 -29.84%
EY 5.52 14.93 4.27 6.08 7.92 3.71 3.24 42.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 0.69 0.87 0.93 1.14 2.81 3.05 -22.75%

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