[KANGER] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[KANGER] KANGER INTERNATIONAL BERHAD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 48.64%
YoY- 248.38%
Quarter Report
Latest QR
Upcoming QR
KANGER's Result
KANGER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 67,894 59,212 68,789 61,005 63,736 53,232 66,316 1.58%
PBT 5,758 4,288 5,702 5,725 4,118 4,588 11,088 -35.41%
Tax -344 -204 -223 -416 -546 -988 -1,336 -59.56%
NP 5,414 4,084 5,479 5,309 3,572 3,600 9,752 -32.47%
-
NP to SH 5,414 4,084 5,479 5,309 3,572 3,600 9,752 -32.47%
-
Tax Rate 5.97% 4.76% 3.91% 7.27% 13.26% 21.53% 12.05% -
Total Cost 62,480 55,128 63,310 55,696 60,164 49,632 56,564 6.86%
-
Net Worth 120,886 121,765 121,445 115,617 102,997 89,819 87,548 24.02%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 120,886 121,765 121,445 115,617 102,997 89,819 87,548 24.02%
NOSH 798,460 798,460 798,460 798,460 798,460 599,999 547,865 28.57%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 7.97% 6.90% 7.96% 8.70% 5.60% 6.76% 14.71% -
ROE 4.48% 3.35% 4.51% 4.59% 3.47% 4.01% 11.14% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 8.50 7.42 8.62 7.64 8.63 8.87 12.10 -20.99%
EPS 0.68 0.52 0.74 0.75 0.52 0.60 1.78 -47.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1514 0.1525 0.1521 0.1448 0.1395 0.1497 0.1598 -3.53%
Adjusted Per Share Value based on latest NOSH - 798,460
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 9.28 8.09 9.40 8.34 8.71 7.28 9.06 1.61%
EPS 0.74 0.56 0.75 0.73 0.49 0.49 1.33 -32.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1652 0.1664 0.166 0.158 0.1408 0.1228 0.1197 23.98%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.22 0.23 0.275 0.275 0.31 0.16 0.115 -
P/RPS 2.59 3.10 3.19 3.60 3.59 1.80 0.95 95.27%
P/EPS 32.45 44.97 40.08 41.36 64.08 26.67 6.46 193.59%
EY 3.08 2.22 2.50 2.42 1.56 3.75 15.48 -65.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.51 1.81 1.90 2.22 1.07 0.72 59.54%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 26/05/17 28/02/17 30/11/16 25/08/16 30/05/16 29/02/16 -
Price 0.22 0.245 0.245 0.275 0.295 0.31 0.11 -
P/RPS 2.59 3.30 2.84 3.60 3.42 3.49 0.91 100.96%
P/EPS 32.45 47.90 35.70 41.36 60.98 51.67 6.18 202.40%
EY 3.08 2.09 2.80 2.42 1.64 1.94 16.18 -66.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.61 1.61 1.90 2.11 2.07 0.69 64.13%

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