[INCKEN] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[INCKEN] INCH KENNETH KAJANG RUBBER PLC
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -397.9%
YoY- -948.63%
Quarter Report
Latest QR
Upcoming QR
INCKEN's Result
INCKEN's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 24,088 16,172 14,073 12,107 11,866 13,121 16,408 29.26%
PBT -34,664 -31,022 -28,189 -14,358 5,232 5,266 4,757 -
Tax -301 -312 -308 -230 -335 -323 -327 -5.38%
NP -34,965 -31,334 -28,497 -14,588 4,897 4,943 4,430 -
-
NP to SH -34,965 -31,334 -28,497 -14,588 4,897 4,943 4,430 -
-
Tax Rate - - - - 6.40% 6.13% 6.87% -
Total Cost 59,053 47,506 42,570 26,695 6,969 8,178 11,978 190.51%
-
Net Worth 703,842 711,982 718,063 701,746 715,057 732,706 420,909 41.01%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 8,781 8,781 10,333 12,121 18,289 24,475 24,639 -49.82%
Div Payout % 0.00% 0.00% 0.00% 0.00% 373.48% 495.14% 556.19% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 703,842 711,982 718,063 701,746 715,057 732,706 420,909 41.01%
NOSH 404,507 402,249 403,406 403,302 399,473 409,333 420,909 -2.62%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -145.16% -193.75% -202.49% -120.49% 41.27% 37.67% 27.00% -
ROE -4.97% -4.40% -3.97% -2.08% 0.68% 0.67% 1.05% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 5.95 4.02 3.49 3.00 2.97 3.21 3.90 32.62%
EPS -8.64 -7.79 -7.06 -3.62 1.23 1.21 1.05 -
DPS 2.18 2.18 2.54 3.01 4.58 5.98 5.84 -48.24%
NAPS 1.74 1.77 1.78 1.74 1.79 1.79 1.00 44.81%
Adjusted Per Share Value based on latest NOSH - 403,302
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 5.73 3.84 3.34 2.88 2.82 3.12 3.90 29.33%
EPS -8.31 -7.45 -6.77 -3.47 1.16 1.17 1.05 -
DPS 2.09 2.09 2.46 2.88 4.35 5.82 5.86 -49.80%
NAPS 1.6728 1.6922 1.7066 1.6678 1.6995 1.7414 1.0004 41.01%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.885 0.815 0.83 0.925 0.90 0.925 0.85 -
P/RPS 14.86 20.27 23.79 30.81 30.30 28.86 21.80 -22.60%
P/EPS -10.24 -10.46 -11.75 -25.57 73.42 76.60 80.76 -
EY -9.77 -9.56 -8.51 -3.91 1.36 1.31 1.24 -
DY 2.46 2.67 3.06 3.25 5.09 6.46 6.87 -49.66%
P/NAPS 0.51 0.46 0.47 0.53 0.50 0.52 0.85 -28.92%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 17/03/14 29/11/13 28/08/13 23/05/13 27/02/13 -
Price 0.88 0.81 0.815 0.88 0.89 0.95 0.905 -
P/RPS 14.78 20.15 23.36 29.31 29.96 29.64 23.22 -26.06%
P/EPS -10.18 -10.40 -11.54 -24.33 72.60 78.67 85.99 -
EY -9.82 -9.62 -8.67 -4.11 1.38 1.27 1.16 -
DY 2.48 2.69 3.12 3.42 5.14 6.29 6.45 -47.21%
P/NAPS 0.51 0.46 0.46 0.51 0.50 0.53 0.91 -32.09%

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