[KANGER] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[KANGER] KANGER INTERNATIONAL BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -56.48%
YoY- -43.82%
Quarter Report
Latest QR
Upcoming QR
KANGER's Result
KANGER's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 80,831 70,869 70,284 68,789 67,352 68,321 68,722 11.41%
PBT 7,741 6,858 5,627 5,702 13,376 12,199 11,670 -23.92%
Tax -1,011 -864 -27 -223 -785 -1,061 -1,409 -19.83%
NP 6,730 5,994 5,600 5,479 12,591 11,138 10,261 -24.49%
-
NP to SH 6,730 5,994 5,600 5,479 12,591 11,138 10,261 -24.49%
-
Tax Rate 13.06% 12.60% 0.48% 3.91% 5.87% 8.70% 12.07% -
Total Cost 74,101 64,875 64,684 63,310 54,761 57,183 58,461 17.10%
-
Net Worth 123,761 120,886 121,765 121,445 115,617 102,997 89,819 23.80%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 123,761 120,886 121,765 121,445 115,617 102,997 89,819 23.80%
NOSH 798,460 798,460 798,460 798,460 798,460 798,460 599,999 20.96%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 8.33% 8.46% 7.97% 7.96% 18.69% 16.30% 14.93% -
ROE 5.44% 4.96% 4.60% 4.51% 10.89% 10.81% 11.42% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 10.12 8.88 8.80 8.62 8.44 9.25 11.45 -7.89%
EPS 0.84 0.75 0.70 0.69 1.58 1.51 1.71 -37.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.155 0.1514 0.1525 0.1521 0.1448 0.1395 0.1497 2.34%
Adjusted Per Share Value based on latest NOSH - 798,460
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 10.61 9.31 9.23 9.03 8.84 8.97 9.02 11.41%
EPS 0.88 0.79 0.74 0.72 1.65 1.46 1.35 -24.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1625 0.1587 0.1599 0.1595 0.1518 0.1352 0.1179 23.82%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.21 0.22 0.23 0.275 0.275 0.31 0.16 -
P/RPS 2.07 2.48 2.61 3.19 3.26 3.35 1.40 29.75%
P/EPS 24.91 29.31 32.79 40.08 17.44 20.55 9.36 91.92%
EY 4.01 3.41 3.05 2.50 5.73 4.87 10.69 -47.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.45 1.51 1.81 1.90 2.22 1.07 16.74%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 28/08/17 26/05/17 28/02/17 30/11/16 25/08/16 30/05/16 -
Price 0.195 0.22 0.245 0.245 0.275 0.295 0.31 -
P/RPS 1.93 2.48 2.78 2.84 3.26 3.19 2.71 -20.23%
P/EPS 23.14 29.31 34.93 35.70 17.44 19.56 18.13 17.64%
EY 4.32 3.41 2.86 2.80 5.73 5.11 5.52 -15.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.45 1.61 1.61 1.90 2.11 2.07 -28.15%

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