[KANGER] YoY 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 62,407 80,831 67,352 64,394 63,788 11,609 39.96%
PBT 4,865 7,741 13,376 3,822 7,354 2,281 16.34%
Tax -108 -1,011 -785 -761 -1,918 -171 -8.77%
NP 4,757 6,730 12,591 3,061 5,436 2,110 17.64%
-
NP to SH 4,757 6,730 12,591 3,061 5,436 2,110 17.64%
-
Tax Rate 2.22% 13.06% 5.87% 19.91% 26.08% 7.50% -
Total Cost 57,650 74,101 54,761 61,333 58,352 9,499 43.39%
-
Net Worth 125,055 123,761 115,617 82,526 55,103 38,683 26.43%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 125,055 123,761 115,617 82,526 55,103 38,683 26.43%
NOSH 878,285 798,460 798,460 530,714 453,529 351,666 20.07%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 7.62% 8.33% 18.69% 4.75% 8.52% 18.18% -
ROE 3.80% 5.44% 10.89% 3.71% 9.87% 5.45% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 7.29 10.12 8.44 12.13 14.06 3.30 17.16%
EPS 0.56 0.84 1.58 0.58 1.20 0.60 -1.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.146 0.155 0.1448 0.1555 0.1215 0.11 5.82%
Adjusted Per Share Value based on latest NOSH - 530,714
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 7.06 9.14 7.62 7.29 7.22 1.31 40.03%
EPS 0.54 0.76 1.42 0.35 0.62 0.24 17.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1415 0.14 0.1308 0.0934 0.0623 0.0438 26.41%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 - -
Price 0.085 0.21 0.275 0.115 0.375 0.00 -
P/RPS 1.17 2.07 3.26 0.95 2.67 0.00 -
P/EPS 15.31 24.91 17.44 19.94 31.29 0.00 -
EY 6.53 4.01 5.73 5.02 3.20 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 1.35 1.90 0.74 3.09 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 26/11/18 24/11/17 30/11/16 20/11/15 18/11/14 - -
Price 0.06 0.195 0.275 0.135 0.37 0.00 -
P/RPS 0.82 1.93 3.26 1.11 2.63 0.00 -
P/EPS 10.80 23.14 17.44 23.41 30.87 0.00 -
EY 9.26 4.32 5.73 4.27 3.24 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 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