[INCKEN] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[INCKEN] INCH KENNETH KAJANG RUBBER PLC
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 880.02%
YoY- 17.09%
Quarter Report
Latest QR
Upcoming QR
INCKEN's Result
INCKEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 2,660 5,709 6,970 6,858 6,576 4,895 6,030 -42.02%
PBT 25,832 26,348 25,094 34,318 4,072 17,604 21,896 11.63%
Tax -376 -1,056 -537 -566 -628 -432 0 -
NP 25,456 25,292 24,557 33,752 3,444 17,172 21,896 10.55%
-
NP to SH 25,456 25,292 24,557 33,752 3,444 17,172 21,896 10.55%
-
Tax Rate 1.46% 4.01% 2.14% 1.65% 15.42% 2.45% 0.00% -
Total Cost -22,796 -19,583 -17,586 -26,894 3,132 -12,277 -15,865 27.30%
-
Net Worth 387,746 717,750 387,801 379,375 363,533 234,575 213,917 48.60%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 603 - - - - - -
Div Payout % - 2.39% - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 387,746 717,750 387,801 379,375 363,533 234,575 213,917 48.60%
NOSH 8,249 8,250 8,430 8,250 8,247 7,871 8,249 0.00%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 956.99% 443.02% 352.30% 492.16% 52.37% 350.81% 363.08% -
ROE 6.57% 3.52% 6.33% 8.90% 0.95% 7.32% 10.24% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 32.24 69.20 82.68 83.12 79.74 62.19 73.10 -42.03%
EPS 6.04 314.80 297.67 409.12 41.76 218.15 261.53 -91.87%
DPS 0.00 7.32 0.00 0.00 0.00 0.00 0.00 -
NAPS 47.00 87.00 46.00 45.98 44.08 29.80 25.93 48.60%
Adjusted Per Share Value based on latest NOSH - 8,250
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 0.74 1.60 1.95 1.92 1.84 1.37 1.69 -42.30%
EPS 7.13 7.08 6.88 9.45 0.96 4.81 6.13 10.58%
DPS 0.00 0.17 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0857 2.0097 1.0858 1.0623 1.0179 0.6568 0.599 48.60%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 18.50 18.50 18.50 18.50 18.50 18.50 18.50 -
P/RPS 57.38 26.73 22.37 22.26 23.20 29.75 25.31 72.48%
P/EPS 6.00 6.03 6.35 4.52 44.30 8.48 6.97 -9.49%
EY 16.68 16.57 15.75 22.11 2.26 11.79 14.35 10.54%
DY 0.00 0.40 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.21 0.40 0.40 0.42 0.62 0.71 -32.90%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 28/02/05 30/11/04 26/08/04 24/05/04 27/02/04 18/11/03 -
Price 18.50 18.50 18.50 18.50 18.50 18.50 18.50 -
P/RPS 57.38 26.73 22.37 22.26 23.20 29.75 25.31 72.48%
P/EPS 6.00 6.03 6.35 4.52 44.30 8.48 6.97 -9.49%
EY 16.68 16.57 15.75 22.11 2.26 11.79 14.35 10.54%
DY 0.00 0.40 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.21 0.40 0.40 0.42 0.62 0.71 -32.90%

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