<ARTICLE> 5 <CIK> 0000797975 <NAME> ARMOR-ALL-CORPORATION <MULTIPLIER> 1,000 <PERIOD-TYPE> 3-MOS <FISCAL-YEAR-END> MAR-31-1996 <PERIOD-START> APR-01-1995 <PERIOD-END> JUN-30-1995 <CASH> 34,664 <SECURITIES> 0 <RECEIVABLES> 40,947 <ALLOWANCES> (1,875) <INVENTORY> 16,162 <CURRENT-ASSETS> 104,044 <PP&E> 14,879 <DEPRECIATION> (5,699) <TOTAL-ASSETS> 154,559 <CURRENT-LIABILITIES> 24,721 <BONDS> 0 <COMMON> 213 <PREFERRED-MANDATORY> 0 <PREFERRED> 0 <OTHER-SE> 129,147 <TOTAL-LIABILITY-AND-EQUITY> 154,559 <SALES> 50,224 <TOTAL-REVENUES> 50,224 <CGS> 24,394 <TOTAL-COSTS> 24,394 <OTHER-EXPENSES> 0 <LOSS-PROVISION> 1,000 <INTEREST-EXPENSE> 0 <INCOME-PRETAX> 5,960 <INCOME-TAX> 2,503 <INCOME-CONTINUING> 0 <DISCONTINUED> 0 <EXTRAORDINARY> 0 <CHANGES> 0 <NET-INCOME> 3,457 <EPS-PRIMARY> .16 <EPS-DILUTED> .16