[KANGER] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[KANGER] KANGER INTERNATIONAL BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 539.9%
YoY- 38.94%
Quarter Report
Latest QR
Upcoming QR
KANGER's Result
KANGER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 61,005 63,736 53,232 66,316 59,624 59,726 43,608 25.00%
PBT 5,725 4,118 4,588 11,088 2,674 1,896 2,260 85.51%
Tax -416 -546 -988 -1,336 -1,150 -1,096 -696 -28.97%
NP 5,309 3,572 3,600 9,752 1,524 800 1,564 125.36%
-
NP to SH 5,309 3,572 3,600 9,752 1,524 800 1,564 125.36%
-
Tax Rate 7.27% 13.26% 21.53% 12.05% 43.01% 57.81% 30.80% -
Total Cost 55,696 60,164 49,632 56,564 58,100 58,926 42,044 20.55%
-
Net Worth 115,617 102,997 89,819 87,548 80,789 69,600 66,714 44.13%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 115,617 102,997 89,819 87,548 80,789 69,600 66,714 44.13%
NOSH 798,460 798,460 599,999 547,865 519,545 500,000 488,750 38.58%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 8.70% 5.60% 6.76% 14.71% 2.56% 1.34% 3.59% -
ROE 4.59% 3.47% 4.01% 11.14% 1.89% 1.15% 2.34% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 7.64 8.63 8.87 12.10 11.48 11.95 8.92 -9.78%
EPS 0.75 0.52 0.60 1.78 0.29 0.16 0.32 76.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1448 0.1395 0.1497 0.1598 0.1555 0.1392 0.1365 4.00%
Adjusted Per Share Value based on latest NOSH - 593,724
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 8.01 8.37 6.99 8.71 7.83 7.84 5.73 24.94%
EPS 0.70 0.47 0.47 1.28 0.20 0.11 0.21 122.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1518 0.1352 0.1179 0.115 0.1061 0.0914 0.0876 44.12%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.275 0.31 0.16 0.115 0.115 0.15 0.395 -
P/RPS 3.60 3.59 1.80 0.95 1.00 1.26 4.43 -12.88%
P/EPS 41.36 64.08 26.67 6.46 39.20 93.75 123.44 -51.66%
EY 2.42 1.56 3.75 15.48 2.55 1.07 0.81 107.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 2.22 1.07 0.72 0.74 1.08 2.89 -24.33%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 25/08/16 30/05/16 29/02/16 20/11/15 25/08/15 28/05/15 -
Price 0.275 0.295 0.31 0.11 0.135 0.13 0.155 -
P/RPS 3.60 3.42 3.49 0.91 1.18 1.09 1.74 62.15%
P/EPS 41.36 60.98 51.67 6.18 46.02 81.25 48.44 -9.97%
EY 2.42 1.64 1.94 16.18 2.17 1.23 2.06 11.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 2.11 2.07 0.69 0.87 0.93 1.14 40.44%

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