[KANGER] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[KANGER] KANGER INTERNATIONAL BERHAD
Announcement Date
20-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -20.7%
YoY- -43.69%
Quarter Report
Latest QR
Upcoming QR
KANGER's Result
KANGER's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 68,321 68,722 66,316 64,394 70,709 64,911 66,722 1.59%
PBT 12,199 11,670 11,088 3,822 4,708 6,941 8,105 31.36%
Tax -1,061 -1,409 -1,336 -761 -848 -939 -1,085 -1.48%
NP 11,138 10,261 9,752 3,061 3,860 6,002 7,020 36.07%
-
NP to SH 11,138 10,261 9,752 3,061 3,860 6,002 7,020 36.07%
-
Tax Rate 8.70% 12.07% 12.05% 19.91% 18.01% 13.53% 13.39% -
Total Cost 57,183 58,461 56,564 61,333 66,849 58,909 59,702 -2.83%
-
Net Worth 102,997 89,819 94,877 82,526 68,034 66,714 67,233 32.92%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 102,997 89,819 94,877 82,526 68,034 66,714 67,233 32.92%
NOSH 798,460 599,999 593,724 530,714 488,750 488,750 518,378 33.40%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 16.30% 14.93% 14.71% 4.75% 5.46% 9.25% 10.52% -
ROE 10.81% 11.42% 10.28% 3.71% 5.67% 9.00% 10.44% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 9.25 11.45 11.17 12.13 14.47 13.28 12.87 -19.77%
EPS 1.51 1.71 1.64 0.58 0.79 1.23 1.35 7.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1395 0.1497 0.1598 0.1555 0.1392 0.1365 0.1297 4.98%
Adjusted Per Share Value based on latest NOSH - 530,714
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 7.73 7.77 7.50 7.29 8.00 7.34 7.55 1.58%
EPS 1.26 1.16 1.10 0.35 0.44 0.68 0.79 36.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1165 0.1016 0.1073 0.0934 0.077 0.0755 0.0761 32.86%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.31 0.16 0.115 0.115 0.15 0.395 0.38 -
P/RPS 3.35 1.40 1.03 0.95 1.04 2.97 2.95 8.85%
P/EPS 20.55 9.36 7.00 19.94 18.99 32.17 28.06 -18.76%
EY 4.87 10.69 14.28 5.02 5.27 3.11 3.56 23.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 1.07 0.72 0.74 1.08 2.89 2.93 -16.90%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 30/05/16 29/02/16 20/11/15 25/08/15 28/05/15 26/02/15 -
Price 0.295 0.31 0.11 0.135 0.13 0.155 0.365 -
P/RPS 3.19 2.71 0.98 1.11 0.90 1.17 2.84 8.06%
P/EPS 19.56 18.13 6.70 23.41 16.46 12.62 26.95 -19.25%
EY 5.11 5.52 14.93 4.27 6.08 7.92 3.71 23.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.07 0.69 0.87 0.93 1.14 2.81 -17.40%

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