[INCKEN] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[INCKEN] INCH KENNETH KAJANG RUBBER PLC
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 156.93%
YoY- 4275.58%
Quarter Report
Latest QR
Upcoming QR
INCKEN's Result
INCKEN's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 01/07/02 30/06/02 CAGR
Revenue 4,725 4,969 4,847 5,458 6,070 3,873 5,065 -5.39%
PBT 63,675 88,178 74,379 79,357 30,450 5,652 4,462 735.67%
Tax -357 -482 499 480 624 666 -372 -3.23%
NP 63,318 87,696 74,878 79,837 31,074 6,318 4,090 791.82%
-
NP to SH 63,318 87,696 74,878 79,837 31,074 6,318 4,090 791.82%
-
Tax Rate 0.56% 0.55% -0.67% -0.60% -2.05% -11.78% 8.34% -
Total Cost -58,593 -82,727 -70,031 -74,379 -25,004 -2,445 975 -
-
Net Worth 213,946 212,025 77,046 78,833 31,927 0 6,022 1631.47%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 01/07/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 01/07/02 30/06/02 CAGR
Net Worth 213,946 212,025 77,046 78,833 31,927 0 6,022 1631.47%
NOSH 8,250 8,250 8,249 8,254 8,250 8,250 8,250 0.00%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 01/07/02 30/06/02 CAGR
NP Margin 1,340.06% 1,764.86% 1,544.83% 1,462.75% 511.93% 163.13% 80.75% -
ROE 29.60% 41.36% 97.18% 101.27% 97.33% 0.00% 67.91% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 01/07/02 30/06/02 CAGR
RPS 57.27 60.23 58.76 66.12 73.58 46.94 61.39 -5.39%
EPS 767.40 1,062.98 907.71 967.15 376.65 76.58 49.57 791.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 25.93 25.70 9.34 9.55 3.87 0.00 0.73 1631.20%
Adjusted Per Share Value based on latest NOSH - 8,254
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 01/07/02 30/06/02 CAGR
RPS 1.12 1.18 1.15 1.30 1.44 0.92 1.20 -5.36%
EPS 15.05 20.84 17.80 18.97 7.39 1.50 0.97 793.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5085 0.5039 0.1831 0.1874 0.0759 0.00 0.0143 1632.71%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 01/07/02 30/06/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 01/07/02 28/06/02 -
Price 18.50 18.50 18.50 18.50 18.50 18.50 18.50 -
P/RPS 32.31 30.72 31.49 27.98 25.14 39.41 30.13 5.73%
P/EPS 2.41 1.74 2.04 1.91 4.91 24.16 37.32 -88.78%
EY 41.48 57.46 49.07 52.28 20.36 4.14 2.68 791.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.72 1.98 1.94 4.78 0.00 25.34 -94.24%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 01/07/02 30/06/02 CAGR
Date 18/11/03 29/08/03 - - - - 26/08/02 -
Price 18.50 18.50 0.00 0.00 0.00 0.00 18.50 -
P/RPS 32.31 30.72 0.00 0.00 0.00 0.00 30.13 5.73%
P/EPS 2.41 1.74 0.00 0.00 0.00 0.00 37.32 -88.78%
EY 41.48 57.46 0.00 0.00 0.00 0.00 2.68 791.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.72 0.00 0.00 0.00 0.00 25.34 -94.24%

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