[KANGER] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[KANGER] KANGER INTERNATIONAL BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 12.44%
YoY- 38.11%
Quarter Report
Latest QR
Upcoming QR
KANGER's Result
KANGER's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 62,407 74,339 74,595 76,753 80,831 70,869 70,284 -7.61%
PBT 4,865 7,284 7,248 7,938 7,741 6,858 5,627 -9.23%
Tax -108 -235 -340 -371 -1,011 -864 -27 151.77%
NP 4,757 7,049 6,908 7,567 6,730 5,994 5,600 -10.29%
-
NP to SH 4,757 7,049 6,908 7,567 6,730 5,994 5,600 -10.29%
-
Tax Rate 2.22% 3.23% 4.69% 4.67% 13.06% 12.60% 0.48% -
Total Cost 57,650 67,290 67,687 69,186 74,101 64,875 64,684 -7.38%
-
Net Worth 125,055 122,433 121,364 122,643 123,761 120,886 121,765 1.79%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 125,055 122,433 121,364 122,643 123,761 120,886 121,765 1.79%
NOSH 878,285 828,902 804,210 798,460 798,460 798,460 798,460 6.55%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 7.62% 9.48% 9.26% 9.86% 8.33% 8.46% 7.97% -
ROE 3.80% 5.76% 5.69% 6.17% 5.44% 4.96% 4.60% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 7.29 9.20 9.29 9.61 10.12 8.88 8.80 -11.78%
EPS 0.56 0.87 0.86 0.95 0.84 0.75 0.70 -13.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.146 0.1515 0.1512 0.1536 0.155 0.1514 0.1525 -2.85%
Adjusted Per Share Value based on latest NOSH - 798,460
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 8.19 9.76 9.79 10.08 10.61 9.31 9.23 -7.65%
EPS 0.62 0.93 0.91 0.99 0.88 0.79 0.74 -11.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1642 0.1608 0.1594 0.161 0.1625 0.1587 0.1599 1.78%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.085 0.10 0.105 0.205 0.21 0.22 0.23 -
P/RPS 1.17 1.09 1.13 2.13 2.07 2.48 2.61 -41.39%
P/EPS 15.31 11.46 12.20 21.63 24.91 29.31 32.79 -39.78%
EY 6.53 8.72 8.20 4.62 4.01 3.41 3.05 66.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.66 0.69 1.33 1.35 1.45 1.51 -47.12%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 27/08/18 28/05/18 28/02/18 24/11/17 28/08/17 26/05/17 -
Price 0.06 0.09 0.095 0.13 0.195 0.22 0.245 -
P/RPS 0.82 0.98 1.02 1.35 1.93 2.48 2.78 -55.65%
P/EPS 10.80 10.32 11.04 13.72 23.14 29.31 34.93 -54.24%
EY 9.26 9.69 9.06 7.29 4.32 3.41 2.86 118.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.59 0.63 0.85 1.26 1.45 1.61 -59.79%

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