[INCKEN] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[INCKEN] INCH KENNETH KAJANG RUBBER PLC
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 4.57%
YoY- -76.98%
Quarter Report
Latest QR
Upcoming QR
INCKEN's Result
INCKEN's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 5,228 3,429 1,644 4,895 4,523 2,565 916 218.35%
PBT 18,821 17,159 1,018 17,604 16,422 14,413 -1,602 -
Tax -403 -283 -157 -432 0 0 -80 192.99%
NP 18,418 16,876 861 17,172 16,422 14,413 -1,682 -
-
NP to SH 18,418 16,876 861 17,172 16,422 14,413 -1,682 -
-
Tax Rate 2.14% 1.65% 15.42% 2.45% 0.00% 0.00% - -
Total Cost -13,190 -13,447 783 -12,277 -11,899 -11,848 2,598 -
-
Net Worth 387,801 379,375 363,533 234,575 213,917 212,028 77,046 192.83%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 387,801 379,375 363,533 234,575 213,917 212,028 77,046 192.83%
NOSH 8,430 8,250 8,247 7,871 8,249 8,250 8,249 1.45%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 352.30% 492.16% 52.37% 350.81% 363.08% 561.91% -183.62% -
ROE 4.75% 4.45% 0.24% 7.32% 7.68% 6.80% -2.18% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 62.01 41.56 19.93 62.19 54.83 31.09 11.10 213.85%
EPS 223.25 204.56 10.44 218.15 196.15 174.70 -20.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 46.00 45.98 44.08 29.80 25.93 25.70 9.34 188.63%
Adjusted Per Share Value based on latest NOSH - 8,250
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 1.24 0.81 0.39 1.16 1.07 0.61 0.22 215.71%
EPS 4.38 4.01 0.20 4.08 3.90 3.43 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9217 0.9017 0.864 0.5575 0.5084 0.5039 0.1831 192.85%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 18.50 18.50 18.50 18.50 18.50 18.50 18.50 -
P/RPS 29.83 44.51 92.81 29.75 33.74 59.50 166.60 -68.13%
P/EPS 8.47 9.04 177.20 8.48 9.29 10.59 -90.73 -
EY 11.81 11.06 0.56 11.79 10.76 9.44 -1.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.42 0.62 0.71 0.72 1.98 -65.47%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 26/08/04 24/05/04 27/02/04 18/11/03 29/08/03 30/05/03 -
Price 18.50 18.50 18.50 18.50 18.50 18.50 18.50 -
P/RPS 29.83 44.51 92.81 29.75 33.74 59.50 166.60 -68.13%
P/EPS 8.47 9.04 177.20 8.48 9.29 10.59 -90.73 -
EY 11.81 11.06 0.56 11.79 10.76 9.44 -1.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.42 0.62 0.71 0.72 1.98 -65.47%

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