[INCKEN] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[INCKEN] INCH KENNETH KAJANG RUBBER PLC
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -19.1%
YoY- 30.72%
Quarter Report
Latest QR
Upcoming QR
INCKEN's Result
INCKEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 19,568 14,073 15,165 13,290 11,172 16,408 20,900 -4.29%
PBT -6,436 -28,189 -20,252 4,192 4,896 4,757 5,234 -
Tax 0 -308 -544 -218 16 -327 -673 -
NP -6,436 -28,497 -20,796 3,974 4,912 4,430 4,561 -
-
NP to SH -6,436 -28,497 -20,796 3,974 4,912 4,430 4,561 -
-
Tax Rate - - - 5.20% -0.33% 6.87% 12.86% -
Total Cost 26,004 42,570 35,961 9,316 6,260 11,978 16,338 36.35%
-
Net Worth 711,982 719,725 704,903 725,863 732,706 740,321 726,434 -1.33%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 17,699 4,366 - - - 6,106 8,390 64.55%
Div Payout % 0.00% 0.00% - - - 137.85% 183.95% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 711,982 719,725 704,903 725,863 732,706 740,321 726,434 -1.33%
NOSH 402,249 404,340 405,116 405,510 409,333 418,260 422,345 -3.20%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -32.89% -202.49% -137.13% 29.90% 43.97% 27.00% 21.82% -
ROE -0.90% -3.96% -2.95% 0.55% 0.67% 0.60% 0.63% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 4.86 3.48 3.74 3.28 2.73 3.92 4.95 -1.21%
EPS -1.60 -7.05 -5.13 0.98 1.20 1.05 1.08 -
DPS 4.40 1.08 0.00 0.00 0.00 1.46 1.99 69.80%
NAPS 1.77 1.78 1.74 1.79 1.79 1.77 1.72 1.93%
Adjusted Per Share Value based on latest NOSH - 399,473
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 5.48 3.94 4.25 3.72 3.13 4.59 5.85 -4.26%
EPS -1.80 -7.98 -5.82 1.11 1.38 1.24 1.28 -
DPS 4.96 1.22 0.00 0.00 0.00 1.71 2.35 64.61%
NAPS 1.9936 2.0152 1.9737 2.0324 2.0516 2.0729 2.034 -1.32%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.815 0.83 0.925 0.90 0.925 0.85 0.68 -
P/RPS 16.75 23.85 24.71 27.46 33.89 21.67 13.74 14.13%
P/EPS -50.94 -11.78 -18.02 91.84 77.08 80.25 62.96 -
EY -1.96 -8.49 -5.55 1.09 1.30 1.25 1.59 -
DY 5.40 1.30 0.00 0.00 0.00 1.72 2.92 50.71%
P/NAPS 0.46 0.47 0.53 0.50 0.52 0.48 0.40 9.77%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 17/03/14 29/11/13 28/08/13 23/05/13 27/02/13 28/11/12 -
Price 0.81 0.815 0.88 0.89 0.95 0.905 0.77 -
P/RPS 16.65 23.42 23.51 27.16 34.81 23.07 15.56 4.62%
P/EPS -50.63 -11.56 -17.14 90.82 79.17 85.45 71.30 -
EY -1.98 -8.65 -5.83 1.10 1.26 1.17 1.40 -
DY 5.43 1.33 0.00 0.00 0.00 1.61 2.58 64.30%
P/NAPS 0.46 0.46 0.51 0.50 0.53 0.51 0.45 1.47%

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