[INCKEN] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[INCKEN] INCH KENNETH KAJANG RUBBER PLC
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 50.04%
YoY- 238.95%
Quarter Report
Latest QR
Upcoming QR
INCKEN's Result
INCKEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 13,290 11,172 16,408 20,900 22,374 24,320 20,173 -24.30%
PBT 4,192 4,896 4,757 5,234 3,242 2,860 -3,973 -
Tax -218 16 -327 -673 -202 0 -191 9.22%
NP 3,974 4,912 4,430 4,561 3,040 2,860 -4,164 -
-
NP to SH 3,974 4,912 4,430 4,561 3,040 2,860 -4,164 -
-
Tax Rate 5.20% -0.33% 6.87% 12.86% 6.23% 0.00% - -
Total Cost 9,316 6,260 11,978 16,338 19,334 21,460 24,337 -47.31%
-
Net Worth 725,863 732,706 740,321 726,434 721,999 719,205 719,581 0.58%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 6,106 8,390 12,582 24,730 - -
Div Payout % - - 137.85% 183.95% 413.89% 864.71% - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 725,863 732,706 740,321 726,434 721,999 719,205 719,581 0.58%
NOSH 405,510 409,333 418,260 422,345 422,222 420,588 420,808 -2.44%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 29.90% 43.97% 27.00% 21.82% 13.59% 11.76% -20.64% -
ROE 0.55% 0.67% 0.60% 0.63% 0.42% 0.40% -0.58% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.28 2.73 3.92 4.95 5.30 5.78 4.79 -22.32%
EPS 0.98 1.20 1.05 1.08 0.72 0.68 -0.99 -
DPS 0.00 0.00 1.46 1.99 2.98 5.88 0.00 -
NAPS 1.79 1.79 1.77 1.72 1.71 1.71 1.71 3.09%
Adjusted Per Share Value based on latest NOSH - 422,444
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.72 3.13 4.59 5.85 6.26 6.81 5.65 -24.33%
EPS 1.11 1.38 1.24 1.28 0.85 0.80 -1.17 -
DPS 0.00 0.00 1.71 2.35 3.52 6.92 0.00 -
NAPS 2.0324 2.0516 2.0729 2.034 2.0216 2.0138 2.0148 0.58%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.90 0.925 0.85 0.68 0.60 0.62 0.61 -
P/RPS 27.46 33.89 21.67 13.74 11.32 10.72 12.72 67.11%
P/EPS 91.84 77.08 80.25 62.96 83.33 91.18 -61.65 -
EY 1.09 1.30 1.25 1.59 1.20 1.10 -1.62 -
DY 0.00 0.00 1.72 2.92 4.97 9.48 0.00 -
P/NAPS 0.50 0.52 0.48 0.40 0.35 0.36 0.36 24.50%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 23/05/13 27/02/13 28/11/12 29/08/12 29/05/12 29/02/12 -
Price 0.89 0.95 0.905 0.77 0.59 0.56 0.67 -
P/RPS 27.16 34.81 23.07 15.56 11.13 9.68 13.98 55.76%
P/EPS 90.82 79.17 85.45 71.30 81.94 82.35 -67.71 -
EY 1.10 1.26 1.17 1.40 1.22 1.21 -1.48 -
DY 0.00 0.00 1.61 2.58 5.05 10.50 0.00 -
P/NAPS 0.50 0.53 0.51 0.45 0.35 0.33 0.39 18.03%

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