[KANGER] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[KANGER] KANGER INTERNATIONAL BERHAD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 5.22%
YoY- 70.96%
Quarter Report
Latest QR
Upcoming QR
KANGER's Result
KANGER's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 68,789 67,352 68,321 68,722 66,316 64,394 70,709 -1.81%
PBT 5,702 13,376 12,199 11,670 11,088 3,822 4,708 13.55%
Tax -223 -785 -1,061 -1,409 -1,336 -761 -848 -58.78%
NP 5,479 12,591 11,138 10,261 9,752 3,061 3,860 26.16%
-
NP to SH 5,479 12,591 11,138 10,261 9,752 3,061 3,860 26.16%
-
Tax Rate 3.91% 5.87% 8.70% 12.07% 12.05% 19.91% 18.01% -
Total Cost 63,310 54,761 57,183 58,461 56,564 61,333 66,849 -3.54%
-
Net Worth 121,445 115,617 102,997 89,819 94,877 82,526 68,034 46.89%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 121,445 115,617 102,997 89,819 94,877 82,526 68,034 46.89%
NOSH 798,460 798,460 798,460 599,999 593,724 530,714 488,750 38.50%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 7.96% 18.69% 16.30% 14.93% 14.71% 4.75% 5.46% -
ROE 4.51% 10.89% 10.81% 11.42% 10.28% 3.71% 5.67% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 8.62 8.44 9.25 11.45 11.17 12.13 14.47 -29.08%
EPS 0.69 1.58 1.51 1.71 1.64 0.58 0.79 -8.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1521 0.1448 0.1395 0.1497 0.1598 0.1555 0.1392 6.05%
Adjusted Per Share Value based on latest NOSH - 599,999
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 9.40 9.21 9.34 9.39 9.06 8.80 9.67 -1.86%
EPS 0.75 1.72 1.52 1.40 1.33 0.42 0.53 25.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.166 0.158 0.1408 0.1228 0.1297 0.1128 0.093 46.88%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.275 0.275 0.31 0.16 0.115 0.115 0.15 -
P/RPS 3.19 3.26 3.35 1.40 1.03 0.95 1.04 110.39%
P/EPS 40.08 17.44 20.55 9.36 7.00 19.94 18.99 64.16%
EY 2.50 5.73 4.87 10.69 14.28 5.02 5.27 -39.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.90 2.22 1.07 0.72 0.74 1.08 40.87%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 30/11/16 25/08/16 30/05/16 29/02/16 20/11/15 25/08/15 -
Price 0.245 0.275 0.295 0.31 0.11 0.135 0.13 -
P/RPS 2.84 3.26 3.19 2.71 0.98 1.11 0.90 114.39%
P/EPS 35.70 17.44 19.56 18.13 6.70 23.41 16.46 67.16%
EY 2.80 5.73 5.11 5.52 14.93 4.27 6.08 -40.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.90 2.11 2.07 0.69 0.87 0.93 43.93%

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