[INCKEN] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[INCKEN] INCH KENNETH KAJANG RUBBER PLC
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 22.58%
YoY- -1032.58%
Quarter Report
Latest QR
Upcoming QR
INCKEN's Result
INCKEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 22,374 24,320 20,173 25,569 29,886 37,104 28,165 -14.23%
PBT 3,242 2,860 -3,973 -3,334 -4,240 -7,572 -4,223 -
Tax -202 0 -191 52 0 0 -695 -56.15%
NP 3,040 2,860 -4,164 -3,282 -4,240 -7,572 -4,918 -
-
NP to SH 3,040 2,860 -4,164 -3,282 -4,240 -7,572 -4,918 -
-
Tax Rate 6.23% 0.00% - - - - - -
Total Cost 19,334 21,460 24,337 28,851 34,126 44,676 33,083 -30.12%
-
Net Worth 721,999 719,205 719,581 646,796 657,199 652,033 654,874 6.72%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 12,582 24,730 - - - - - -
Div Payout % 413.89% 864.71% - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 721,999 719,205 719,581 646,796 657,199 652,033 654,874 6.72%
NOSH 422,222 420,588 420,808 417,288 424,000 420,666 422,500 -0.04%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 13.59% 11.76% -20.64% -12.84% -14.19% -20.41% -17.46% -
ROE 0.42% 0.40% -0.58% -0.51% -0.65% -1.16% -0.75% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 5.30 5.78 4.79 6.13 7.05 8.82 6.67 -14.22%
EPS 0.72 0.68 -0.99 -0.79 -1.00 -1.80 -1.17 -
DPS 2.98 5.88 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.71 1.71 1.55 1.55 1.55 1.55 6.77%
Adjusted Per Share Value based on latest NOSH - 427,500
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 5.32 5.78 4.79 6.08 7.10 8.82 6.69 -14.17%
EPS 0.72 0.68 -0.99 -0.78 -1.01 -1.80 -1.17 -
DPS 2.99 5.88 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.716 1.7093 1.7102 1.5372 1.562 1.5497 1.5564 6.73%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.60 0.62 0.61 0.47 0.68 0.76 0.83 -
P/RPS 11.32 10.72 12.72 7.67 9.65 8.62 12.45 -6.15%
P/EPS 83.33 91.18 -61.65 -59.75 -68.00 -42.22 -71.30 -
EY 1.20 1.10 -1.62 -1.67 -1.47 -2.37 -1.40 -
DY 4.97 9.48 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.36 0.30 0.44 0.49 0.54 -25.12%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 29/05/12 29/02/12 25/11/11 25/08/11 27/05/11 25/02/11 -
Price 0.59 0.56 0.67 0.64 0.58 0.70 0.71 -
P/RPS 11.13 9.68 13.98 10.44 8.23 7.94 10.65 2.98%
P/EPS 81.94 82.35 -67.71 -81.36 -58.00 -38.89 -61.00 -
EY 1.22 1.21 -1.48 -1.23 -1.72 -2.57 -1.64 -
DY 5.05 10.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.33 0.39 0.41 0.37 0.45 0.46 -16.67%

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