[KANGER] YoY Annual (Unaudited) 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
YoY- -43.82%
Quarter Report
Latest QR
Upcoming QR
KANGER's Result
KANGER's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 65,048 59,153 76,753 68,789 66,316 66,722 50,181 4.41%
PBT 9,063 -1,826 7,938 5,702 11,088 8,105 6,397 5.97%
Tax 166 113 -371 -223 -1,336 -1,086 -1,432 -
NP 9,229 -1,713 7,567 5,479 9,752 7,019 4,965 10.87%
-
NP to SH 6,690 -1,713 7,567 5,479 9,752 7,019 4,965 5.09%
-
Tax Rate -1.83% - 4.67% 3.91% 12.05% 13.40% 22.39% -
Total Cost 55,819 60,866 69,186 63,310 56,564 59,703 45,216 3.57%
-
Net Worth 143,260 125,957 122,643 121,445 87,548 59,122 47,572 20.15%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 143,260 125,957 122,643 121,445 87,548 59,122 47,572 20.15%
NOSH 1,093,826 891,356 798,460 798,460 547,865 455,844 352,127 20.78%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 14.19% -2.90% 9.86% 7.96% 14.71% 10.52% 9.89% -
ROE 4.67% -1.36% 6.17% 4.51% 11.14% 11.87% 10.44% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 6.90 6.64 9.61 8.62 12.10 14.64 14.25 -11.38%
EPS 0.71 -0.20 0.95 0.74 1.78 1.36 1.41 -10.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.152 0.1414 0.1536 0.1521 0.1598 0.1297 0.1351 1.98%
Adjusted Per Share Value based on latest NOSH - 798,460
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 8.54 7.77 10.08 9.03 8.71 8.76 6.59 4.41%
EPS 0.88 -0.22 0.99 0.72 1.28 0.92 0.65 5.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1881 0.1654 0.161 0.1595 0.115 0.0776 0.0625 20.14%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.08 0.05 0.205 0.275 0.115 0.38 0.36 -
P/RPS 1.16 0.75 2.13 3.19 0.95 2.60 2.53 -12.18%
P/EPS 11.27 -26.00 21.63 40.08 6.46 24.68 25.53 -12.73%
EY 8.87 -3.85 4.62 2.50 15.48 4.05 3.92 14.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.35 1.33 1.81 0.72 2.93 2.66 -23.56%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 12/03/20 27/02/19 28/02/18 28/02/17 29/02/16 26/02/15 20/02/14 -
Price 0.105 0.045 0.13 0.245 0.11 0.365 0.45 -
P/RPS 1.52 0.68 1.35 2.84 0.91 2.49 3.16 -11.47%
P/EPS 14.79 -23.40 13.72 35.70 6.18 23.70 31.91 -12.02%
EY 6.76 -4.27 7.29 2.80 16.18 4.22 3.13 13.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.32 0.85 1.61 0.69 2.81 3.33 -23.06%

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