[KANGER] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[KANGER] KANGER INTERNATIONAL BERHAD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 2.21%
YoY- -45.42%
Quarter Report
Latest QR
Upcoming QR
KANGER's Result
KANGER's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 76,753 80,831 70,869 70,284 68,789 67,352 68,321 8.04%
PBT 7,938 7,741 6,858 5,627 5,702 13,376 12,199 -24.84%
Tax -371 -1,011 -864 -27 -223 -785 -1,061 -50.27%
NP 7,567 6,730 5,994 5,600 5,479 12,591 11,138 -22.66%
-
NP to SH 7,567 6,730 5,994 5,600 5,479 12,591 11,138 -22.66%
-
Tax Rate 4.67% 13.06% 12.60% 0.48% 3.91% 5.87% 8.70% -
Total Cost 69,186 74,101 64,875 64,684 63,310 54,761 57,183 13.50%
-
Net Worth 122,643 123,761 120,886 121,765 121,445 115,617 102,997 12.30%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 122,643 123,761 120,886 121,765 121,445 115,617 102,997 12.30%
NOSH 798,460 798,460 798,460 798,460 798,460 798,460 798,460 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 9.86% 8.33% 8.46% 7.97% 7.96% 18.69% 16.30% -
ROE 6.17% 5.44% 4.96% 4.60% 4.51% 10.89% 10.81% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 9.61 10.12 8.88 8.80 8.62 8.44 9.25 2.57%
EPS 0.95 0.84 0.75 0.70 0.69 1.58 1.51 -26.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1536 0.155 0.1514 0.1525 0.1521 0.1448 0.1395 6.61%
Adjusted Per Share Value based on latest NOSH - 798,460
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 10.08 10.61 9.31 9.23 9.03 8.84 8.97 8.06%
EPS 0.99 0.88 0.79 0.74 0.72 1.65 1.46 -22.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.161 0.1625 0.1587 0.1599 0.1595 0.1518 0.1352 12.31%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.205 0.21 0.22 0.23 0.275 0.275 0.31 -
P/RPS 2.13 2.07 2.48 2.61 3.19 3.26 3.35 -25.99%
P/EPS 21.63 24.91 29.31 32.79 40.08 17.44 20.55 3.46%
EY 4.62 4.01 3.41 3.05 2.50 5.73 4.87 -3.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.35 1.45 1.51 1.81 1.90 2.22 -28.86%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 24/11/17 28/08/17 26/05/17 28/02/17 30/11/16 25/08/16 -
Price 0.13 0.195 0.22 0.245 0.245 0.275 0.295 -
P/RPS 1.35 1.93 2.48 2.78 2.84 3.26 3.19 -43.54%
P/EPS 13.72 23.14 29.31 34.93 35.70 17.44 19.56 -21.00%
EY 7.29 4.32 3.41 2.86 2.80 5.73 5.11 26.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.26 1.45 1.61 1.61 1.90 2.11 -45.36%

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