[KANGER] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[KANGER] KANGER INTERNATIONAL BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 29.14%
YoY- 187.23%
Quarter Report
Latest QR
Upcoming QR
KANGER's Result
KANGER's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 64,394 70,709 64,911 66,722 63,788 54,227 41,064 34.93%
PBT 3,822 4,708 6,941 8,105 7,354 7,691 5,075 -17.20%
Tax -761 -848 -939 -1,085 -1,918 -1,687 -1,222 -27.05%
NP 3,061 3,860 6,002 7,020 5,436 6,004 3,853 -14.20%
-
NP to SH 3,061 3,860 6,002 7,020 5,436 6,004 3,853 -14.20%
-
Tax Rate 19.91% 18.01% 13.53% 13.39% 26.08% 21.93% 24.08% -
Total Cost 61,333 66,849 58,909 59,702 58,352 48,223 37,211 39.49%
-
Net Worth 82,526 68,034 66,714 67,233 55,103 59,797 57,683 26.94%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 82,526 68,034 66,714 67,233 55,103 59,797 57,683 26.94%
NOSH 530,714 488,750 488,750 518,378 453,529 430,200 426,969 15.58%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 4.75% 5.46% 9.25% 10.52% 8.52% 11.07% 9.38% -
ROE 3.71% 5.67% 9.00% 10.44% 9.87% 10.04% 6.68% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 12.13 14.47 13.28 12.87 14.06 12.61 9.62 16.69%
EPS 0.58 0.79 1.23 1.35 1.20 1.40 0.90 -25.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1555 0.1392 0.1365 0.1297 0.1215 0.139 0.1351 9.81%
Adjusted Per Share Value based on latest NOSH - 518,378
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 7.29 8.00 7.34 7.55 7.22 6.13 4.65 34.91%
EPS 0.35 0.44 0.68 0.79 0.62 0.68 0.44 -14.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0934 0.077 0.0755 0.0761 0.0623 0.0677 0.0653 26.91%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.115 0.15 0.395 0.38 0.375 0.445 0.445 -
P/RPS 0.95 1.04 2.97 2.95 2.67 3.53 4.63 -65.17%
P/EPS 19.94 18.99 32.17 28.06 31.29 31.89 49.31 -45.28%
EY 5.02 5.27 3.11 3.56 3.20 3.14 2.03 82.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.08 2.89 2.93 3.09 3.20 3.29 -62.98%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 20/11/15 25/08/15 28/05/15 26/02/15 18/11/14 20/08/14 - -
Price 0.135 0.13 0.155 0.365 0.37 0.46 0.00 -
P/RPS 1.11 0.90 1.17 2.84 2.63 3.65 0.00 -
P/EPS 23.41 16.46 12.62 26.95 30.87 32.96 0.00 -
EY 4.27 6.08 7.92 3.71 3.24 3.03 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.93 1.14 2.81 3.05 3.31 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