[KANGER] YoY 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 80,831 67,352 64,394 63,788 11,609 62.38%
PBT 7,741 13,376 3,822 7,354 2,281 35.69%
Tax -1,011 -785 -761 -1,918 -171 55.88%
NP 6,730 12,591 3,061 5,436 2,110 33.61%
-
NP to SH 6,730 12,591 3,061 5,436 2,110 33.61%
-
Tax Rate 13.06% 5.87% 19.91% 26.08% 7.50% -
Total Cost 74,101 54,761 61,333 58,352 9,499 67.06%
-
Net Worth 123,761 115,617 82,526 55,103 38,683 33.71%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 123,761 115,617 82,526 55,103 38,683 33.71%
NOSH 798,460 798,460 530,714 453,529 351,666 22.73%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 8.33% 18.69% 4.75% 8.52% 18.18% -
ROE 5.44% 10.89% 3.71% 9.87% 5.45% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 10.12 8.44 12.13 14.06 3.30 32.30%
EPS 0.84 1.58 0.58 1.20 0.60 8.76%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.155 0.1448 0.1555 0.1215 0.11 8.94%
Adjusted Per Share Value based on latest NOSH - 453,529
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 11.05 9.21 8.80 8.72 1.59 62.31%
EPS 0.92 1.72 0.42 0.74 0.29 33.43%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1692 0.158 0.1128 0.0753 0.0529 33.70%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 - -
Price 0.21 0.275 0.115 0.375 0.00 -
P/RPS 2.07 3.26 0.95 2.67 0.00 -
P/EPS 24.91 17.44 19.94 31.29 0.00 -
EY 4.01 5.73 5.02 3.20 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.90 0.74 3.09 0.00 -
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 24/11/17 30/11/16 20/11/15 18/11/14 - -
Price 0.195 0.275 0.135 0.37 0.00 -
P/RPS 1.93 3.26 1.11 2.63 0.00 -
P/EPS 23.14 17.44 23.41 30.87 0.00 -
EY 4.32 5.73 4.27 3.24 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.90 0.87 3.05 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