[KANGER] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[KANGER] KANGER INTERNATIONAL BERHAD
Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 32.57%
YoY- 51.57%
Quarter Report
Latest QR
Upcoming QR
KANGER's Result
KANGER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 50,580 76,753 77,060 67,894 59,212 68,789 61,005 -11.75%
PBT 1,528 7,938 7,996 5,758 4,288 5,702 5,725 -58.57%
Tax -80 -371 -477 -344 -204 -223 -416 -66.71%
NP 1,448 7,567 7,518 5,414 4,084 5,479 5,309 -57.97%
-
NP to SH 1,448 7,567 7,518 5,414 4,084 5,479 5,309 -57.97%
-
Tax Rate 5.24% 4.67% 5.97% 5.97% 4.76% 3.91% 7.27% -
Total Cost 49,132 69,186 69,541 62,480 55,128 63,310 55,696 -8.02%
-
Net Worth 121,364 122,643 123,761 120,886 121,765 121,445 115,617 3.29%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 121,364 122,643 123,761 120,886 121,765 121,445 115,617 3.29%
NOSH 804,210 798,460 798,460 798,460 798,460 798,460 798,460 0.47%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 2.86% 9.86% 9.76% 7.97% 6.90% 7.96% 8.70% -
ROE 1.19% 6.17% 6.08% 4.48% 3.35% 4.51% 4.59% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 6.30 9.61 9.65 8.50 7.42 8.62 7.64 -12.07%
EPS 0.20 0.95 0.95 0.68 0.52 0.74 0.75 -58.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1512 0.1536 0.155 0.1514 0.1525 0.1521 0.1448 2.92%
Adjusted Per Share Value based on latest NOSH - 798,460
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 6.64 10.08 10.12 8.91 7.77 9.03 8.01 -11.76%
EPS 0.19 0.99 0.99 0.71 0.54 0.72 0.70 -58.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1594 0.161 0.1625 0.1587 0.1599 0.1595 0.1518 3.31%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.105 0.205 0.21 0.22 0.23 0.275 0.275 -
P/RPS 1.67 2.13 2.18 2.59 3.10 3.19 3.60 -40.10%
P/EPS 58.21 21.63 22.30 32.45 44.97 40.08 41.36 25.61%
EY 1.72 4.62 4.48 3.08 2.22 2.50 2.42 -20.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.33 1.35 1.45 1.51 1.81 1.90 -49.12%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 28/02/18 24/11/17 28/08/17 26/05/17 28/02/17 30/11/16 -
Price 0.095 0.13 0.195 0.22 0.245 0.245 0.275 -
P/RPS 1.51 1.35 2.02 2.59 3.30 2.84 3.60 -43.99%
P/EPS 52.66 13.72 20.71 32.45 47.90 35.70 41.36 17.48%
EY 1.90 7.29 4.83 3.08 2.09 2.80 2.42 -14.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.85 1.26 1.45 1.61 1.61 1.90 -52.12%

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