[KANGER] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[KANGER] KANGER INTERNATIONAL BERHAD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -9.46%
YoY- 157.63%
Quarter Report
Latest QR
Upcoming QR
KANGER's Result
KANGER's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 70,709 64,911 66,722 63,788 54,227 41,064 28,351 84.21%
PBT 4,708 6,941 8,105 7,354 7,691 5,075 3,346 25.64%
Tax -848 -939 -1,085 -1,918 -1,687 -1,222 -902 -4.04%
NP 3,860 6,002 7,020 5,436 6,004 3,853 2,444 35.73%
-
NP to SH 3,860 6,002 7,020 5,436 6,004 3,853 2,444 35.73%
-
Tax Rate 18.01% 13.53% 13.39% 26.08% 21.93% 24.08% 26.96% -
Total Cost 66,849 58,909 59,702 58,352 48,223 37,211 25,907 88.45%
-
Net Worth 68,034 66,714 67,233 55,103 59,797 57,683 50,587 21.90%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 68,034 66,714 67,233 55,103 59,797 57,683 50,587 21.90%
NOSH 488,750 488,750 518,378 453,529 430,200 426,969 374,444 19.49%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 5.46% 9.25% 10.52% 8.52% 11.07% 9.38% 8.62% -
ROE 5.67% 9.00% 10.44% 9.87% 10.04% 6.68% 4.83% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 14.47 13.28 12.87 14.06 12.61 9.62 7.57 54.20%
EPS 0.79 1.23 1.35 1.20 1.40 0.90 0.65 13.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1392 0.1365 0.1297 0.1215 0.139 0.1351 0.1351 2.01%
Adjusted Per Share Value based on latest NOSH - 453,529
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 8.00 7.34 7.55 7.22 6.13 4.65 3.21 84.12%
EPS 0.44 0.68 0.79 0.62 0.68 0.44 0.28 35.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.077 0.0755 0.0761 0.0623 0.0677 0.0653 0.0572 21.98%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.15 0.395 0.38 0.375 0.445 0.445 0.36 -
P/RPS 1.04 2.97 2.95 2.67 3.53 4.63 4.75 -63.77%
P/EPS 18.99 32.17 28.06 31.29 31.89 49.31 55.16 -50.97%
EY 5.27 3.11 3.56 3.20 3.14 2.03 1.81 104.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 2.89 2.93 3.09 3.20 3.29 2.66 -45.25%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 28/05/15 26/02/15 18/11/14 20/08/14 - - -
Price 0.13 0.155 0.365 0.37 0.46 0.00 0.00 -
P/RPS 0.90 1.17 2.84 2.63 3.65 0.00 0.00 -
P/EPS 16.46 12.62 26.95 30.87 32.96 0.00 0.00 -
EY 6.08 7.92 3.71 3.24 3.03 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.14 2.81 3.05 3.31 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