[KANGER] YoY Cumulative 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- 122.96%
YoY- 248.38%
Quarter Report
Latest QR
Upcoming QR
KANGER's Result
KANGER's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 49,356 43,449 57,795 45,754 44,718 47,046 33,439 6.70%
PBT 3,864 2,924 5,997 4,294 2,006 6,289 5,329 -5.21%
Tax 95 -95 -358 -312 -863 -1,187 -701 -
NP 3,959 2,829 5,639 3,982 1,143 5,102 4,628 -2.56%
-
NP to SH 3,985 2,829 5,639 3,982 1,143 5,102 4,628 -2.46%
-
Tax Rate -2.46% 3.25% 5.97% 7.27% 43.02% 18.87% 13.15% -
Total Cost 45,397 40,620 52,156 41,772 43,575 41,944 28,811 7.86%
-
Net Worth 128,476 125,055 123,761 115,617 80,789 52,982 38,566 22.19%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 128,476 125,055 123,761 115,617 80,789 52,982 38,566 22.19%
NOSH 893,826 878,285 798,460 798,460 519,545 436,068 350,606 16.87%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 8.02% 6.51% 9.76% 8.70% 2.56% 10.84% 13.84% -
ROE 3.10% 2.26% 4.56% 3.44% 1.41% 9.63% 12.00% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 5.52 5.07 7.24 5.73 8.61 10.79 9.54 -8.71%
EPS 0.45 0.34 0.71 0.56 0.22 1.17 1.32 -16.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1438 0.146 0.155 0.1448 0.1555 0.1215 0.11 4.56%
Adjusted Per Share Value based on latest NOSH - 798,460
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 5.58 4.92 6.54 5.18 5.06 5.32 3.78 6.70%
EPS 0.45 0.32 0.64 0.45 0.13 0.58 0.52 -2.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1454 0.1415 0.14 0.1308 0.0914 0.0599 0.0436 22.21%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 - -
Price 0.065 0.085 0.21 0.275 0.115 0.375 0.00 -
P/RPS 1.18 1.68 2.90 4.80 1.34 3.48 0.00 -
P/EPS 14.57 25.74 29.74 55.14 52.27 32.05 0.00 -
EY 6.86 3.89 3.36 1.81 1.91 3.12 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.58 1.35 1.90 0.74 3.09 0.00 -
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/19 26/11/18 24/11/17 30/11/16 20/11/15 18/11/14 19/12/13 -
Price 0.08 0.06 0.195 0.275 0.135 0.37 0.00 -
P/RPS 1.45 1.18 2.69 4.80 1.57 3.43 0.00 -
P/EPS 17.94 18.17 27.61 55.14 61.36 31.62 0.00 -
EY 5.58 5.50 3.62 1.81 1.63 3.16 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.41 1.26 1.90 0.87 3.05 0.00 -

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