[KANGER] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[KANGER] KANGER INTERNATIONAL BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -14.5%
YoY- 55.77%
Quarter Report
Latest QR
Upcoming QR
KANGER's Result
KANGER's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 66,316 64,394 70,709 64,911 66,722 63,788 54,227 14.31%
PBT 11,088 3,822 4,708 6,941 8,105 7,354 7,691 27.53%
Tax -1,336 -761 -848 -939 -1,085 -1,918 -1,687 -14.36%
NP 9,752 3,061 3,860 6,002 7,020 5,436 6,004 38.05%
-
NP to SH 9,752 3,061 3,860 6,002 7,020 5,436 6,004 38.05%
-
Tax Rate 12.05% 19.91% 18.01% 13.53% 13.39% 26.08% 21.93% -
Total Cost 56,564 61,333 66,849 58,909 59,702 58,352 48,223 11.18%
-
Net Worth 94,877 82,526 68,034 66,714 67,233 55,103 59,797 35.92%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 94,877 82,526 68,034 66,714 67,233 55,103 59,797 35.92%
NOSH 593,724 530,714 488,750 488,750 518,378 453,529 430,200 23.88%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 14.71% 4.75% 5.46% 9.25% 10.52% 8.52% 11.07% -
ROE 10.28% 3.71% 5.67% 9.00% 10.44% 9.87% 10.04% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 11.17 12.13 14.47 13.28 12.87 14.06 12.61 -7.74%
EPS 1.64 0.58 0.79 1.23 1.35 1.20 1.40 11.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1598 0.1555 0.1392 0.1365 0.1297 0.1215 0.139 9.71%
Adjusted Per Share Value based on latest NOSH - 488,750
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 7.50 7.29 8.00 7.34 7.55 7.22 6.13 14.35%
EPS 1.10 0.35 0.44 0.68 0.79 0.62 0.68 37.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1073 0.0934 0.077 0.0755 0.0761 0.0623 0.0677 35.82%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.115 0.115 0.15 0.395 0.38 0.375 0.445 -
P/RPS 1.03 0.95 1.04 2.97 2.95 2.67 3.53 -55.90%
P/EPS 7.00 19.94 18.99 32.17 28.06 31.29 31.89 -63.51%
EY 14.28 5.02 5.27 3.11 3.56 3.20 3.14 173.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.74 1.08 2.89 2.93 3.09 3.20 -62.90%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 20/11/15 25/08/15 28/05/15 26/02/15 18/11/14 20/08/14 -
Price 0.11 0.135 0.13 0.155 0.365 0.37 0.46 -
P/RPS 0.98 1.11 0.90 1.17 2.84 2.63 3.65 -58.28%
P/EPS 6.70 23.41 16.46 12.62 26.95 30.87 32.96 -65.32%
EY 14.93 4.27 6.08 7.92 3.71 3.24 3.03 188.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.87 0.93 1.14 2.81 3.05 3.31 -64.74%

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