Highlights

[KANGER] YoY Quarter Result on 2019-09-30 [#3]

Stock [KANGER]: KANGER INTERNATIONAL BHD
Announcement Date 21-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     -119.88%    YoY -     -201.41%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 9,606 11,916 23,848 13,886 14,855 21,170 11,609 -3.11%
  YoY % -19.39% -50.03% 71.74% -6.52% -29.83% 82.36% -
  Horiz. % 82.75% 102.64% 205.43% 119.61% 127.96% 182.36% 100.00%
PBT -666 699 3,118 2,235 1,058 1,944 2,281 -
  YoY % -195.28% -77.58% 39.51% 111.25% -45.58% -14.77% -
  Horiz. % -29.20% 30.64% 136.69% 97.98% 46.38% 85.23% 100.00%
Tax -1 -59 -186 -39 -315 -402 -171 -57.54%
  YoY % 98.31% 68.28% -376.92% 87.62% 21.64% -135.09% -
  Horiz. % 0.58% 34.50% 108.77% 22.81% 184.21% 235.09% 100.00%
NP -667 640 2,932 2,196 743 1,542 2,110 -
  YoY % -204.22% -78.17% 33.52% 195.56% -51.82% -26.92% -
  Horiz. % -31.61% 30.33% 138.96% 104.08% 35.21% 73.08% 100.00%
NP to SH -649 640 2,932 2,196 743 1,542 2,110 -
  YoY % -201.41% -78.17% 33.52% 195.56% -51.82% -26.92% -
  Horiz. % -30.76% 30.33% 138.96% 104.08% 35.21% 73.08% 100.00%
Tax Rate - % 8.44 % 5.97 % 1.74 % 29.77 % 20.68 % 7.50 % -
  YoY % 0.00% 41.37% 243.10% -94.16% 43.96% 175.73% -
  Horiz. % 0.00% 112.53% 79.60% 23.20% 396.93% 275.73% 100.00%
Total Cost 10,273 11,276 20,916 11,690 14,112 19,628 9,499 1.31%
  YoY % -8.89% -46.09% 78.92% -17.16% -28.10% 106.63% -
  Horiz. % 108.15% 118.71% 220.19% 123.07% 148.56% 206.63% 100.00%
Net Worth 128,476 125,055 123,761 115,617 82,526 55,103 38,683 22.14%
  YoY % 2.74% 1.05% 7.04% 40.10% 49.76% 42.45% -
  Horiz. % 332.12% 323.28% 319.93% 298.88% 213.34% 142.45% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 128,476 125,055 123,761 115,617 82,526 55,103 38,683 22.14%
  YoY % 2.74% 1.05% 7.04% 40.10% 49.76% 42.45% -
  Horiz. % 332.12% 323.28% 319.93% 298.88% 213.34% 142.45% 100.00%
NOSH 893,442 856,546 798,461 798,461 530,714 453,529 351,666 16.80%
  YoY % 4.31% 7.27% 0.00% 50.45% 17.02% 28.97% -
  Horiz. % 254.06% 243.57% 227.05% 227.05% 150.91% 128.97% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -6.94 % 5.37 % 12.29 % 15.81 % 5.00 % 7.28 % 18.18 % -
  YoY % -229.24% -56.31% -22.26% 216.20% -31.32% -59.96% -
  Horiz. % -38.17% 29.54% 67.60% 86.96% 27.50% 40.04% 100.00%
ROE -0.51 % 0.51 % 2.37 % 1.90 % 0.90 % 2.80 % 5.45 % -
  YoY % -200.00% -78.48% 24.74% 111.11% -67.86% -48.62% -
  Horiz. % -9.36% 9.36% 43.49% 34.86% 16.51% 51.38% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 1.08 1.39 2.99 1.74 2.80 4.67 3.30 -16.98%
  YoY % -22.30% -53.51% 71.84% -37.86% -40.04% 41.52% -
  Horiz. % 32.73% 42.12% 90.61% 52.73% 84.85% 141.52% 100.00%
EPS -0.07 0.07 0.37 0.28 0.14 0.34 0.60 -
  YoY % -200.00% -81.08% 32.14% 100.00% -58.82% -43.33% -
  Horiz. % -11.67% 11.67% 61.67% 46.67% 23.33% 56.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1438 0.1460 0.1550 0.1448 0.1555 0.1215 0.1100 4.56%
  YoY % -1.51% -5.81% 7.04% -6.88% 27.98% 10.45% -
  Horiz. % 130.73% 132.73% 140.91% 131.64% 141.36% 110.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,093,826
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 0.88 1.09 2.18 1.27 1.36 1.94 1.06 -3.05%
  YoY % -19.27% -50.00% 71.65% -6.62% -29.90% 83.02% -
  Horiz. % 83.02% 102.83% 205.66% 119.81% 128.30% 183.02% 100.00%
EPS -0.06 0.06 0.27 0.20 0.07 0.14 0.19 -
  YoY % -200.00% -77.78% 35.00% 185.71% -50.00% -26.32% -
  Horiz. % -31.58% 31.58% 142.11% 105.26% 36.84% 73.68% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1175 0.1143 0.1131 0.1057 0.0754 0.0504 0.0354 22.12%
  YoY % 2.80% 1.06% 7.00% 40.19% 49.60% 42.37% -
  Horiz. % 331.92% 322.88% 319.49% 298.59% 212.99% 142.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 - -
Price 0.0650 0.0850 0.2100 0.2750 0.1150 0.3750 0.0000 -
P/RPS 6.05 6.11 7.03 15.81 4.11 8.03 0.00 -
  YoY % -0.98% -13.09% -55.53% 284.67% -48.82% 0.00% -
  Horiz. % 75.34% 76.09% 87.55% 196.89% 51.18% 100.00% -
P/EPS -89.48 113.76 57.19 99.99 82.14 110.29 0.00 -
  YoY % -178.66% 98.92% -42.80% 21.73% -25.52% 0.00% -
  Horiz. % -81.13% 103.15% 51.85% 90.66% 74.48% 100.00% -
EY -1.12 0.88 1.75 1.00 1.22 0.91 0.00 -
  YoY % -227.27% -49.71% 75.00% -18.03% 34.07% 0.00% -
  Horiz. % -123.08% 96.70% 192.31% 109.89% 134.07% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.45 0.58 1.35 1.90 0.74 3.09 0.00 -
  YoY % -22.41% -57.04% -28.95% 156.76% -76.05% 0.00% -
  Horiz. % 14.56% 18.77% 43.69% 61.49% 23.95% 100.00% -
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/19 26/11/18 24/11/17 30/11/16 20/11/15 18/11/14 - -
Price 0.0800 0.0600 0.1950 0.2750 0.1350 0.3700 0.0000 -
P/RPS 7.44 4.31 6.53 15.81 4.82 7.93 0.00 -
  YoY % 72.62% -34.00% -58.70% 228.01% -39.22% 0.00% -
  Horiz. % 93.82% 54.35% 82.35% 199.37% 60.78% 100.00% -
P/EPS -110.13 80.30 53.10 99.99 96.43 108.82 0.00 -
  YoY % -237.15% 51.22% -46.89% 3.69% -11.39% 0.00% -
  Horiz. % -101.20% 73.79% 48.80% 91.89% 88.61% 100.00% -
EY -0.91 1.25 1.88 1.00 1.04 0.92 0.00 -
  YoY % -172.80% -33.51% 88.00% -3.85% 13.04% 0.00% -
  Horiz. % -98.91% 135.87% 204.35% 108.70% 113.04% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.56 0.41 1.26 1.90 0.87 3.05 0.00 -
  YoY % 36.59% -67.46% -33.68% 118.39% -71.48% 0.00% -
  Horiz. % 18.36% 13.44% 41.31% 62.30% 28.52% 100.00% -

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers