[INCKEN] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[INCKEN] INCH KENNETH KAJANG RUBBER PLC
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -79.94%
YoY- 151.19%
Quarter Report
Latest QR
Upcoming QR
INCKEN's Result
INCKEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 5,709 6,970 6,858 6,576 4,895 6,030 5,130 7.35%
PBT 26,348 25,094 34,318 4,072 17,604 21,896 28,826 -5.79%
Tax -1,056 -537 -566 -628 -432 0 0 -
NP 25,292 24,557 33,752 3,444 17,172 21,896 28,826 -8.31%
-
NP to SH 25,292 24,557 33,752 3,444 17,172 21,896 28,826 -8.31%
-
Tax Rate 4.01% 2.14% 1.65% 15.42% 2.45% 0.00% 0.00% -
Total Cost -19,583 -17,586 -26,894 3,132 -12,277 -15,865 -23,696 -11.88%
-
Net Worth 717,750 387,801 379,375 363,533 234,575 213,917 212,028 124.62%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 603 - - - - - - -
Div Payout % 2.39% - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 717,750 387,801 379,375 363,533 234,575 213,917 212,028 124.62%
NOSH 8,250 8,430 8,250 8,247 7,871 8,249 8,250 0.00%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 443.02% 352.30% 492.16% 52.37% 350.81% 363.08% 561.91% -
ROE 3.52% 6.33% 8.90% 0.95% 7.32% 10.24% 13.60% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 69.20 82.68 83.12 79.74 62.19 73.10 62.18 7.35%
EPS 314.80 297.67 409.12 41.76 218.15 261.53 349.40 -6.68%
DPS 7.32 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 87.00 46.00 45.98 44.08 29.80 25.93 25.70 124.62%
Adjusted Per Share Value based on latest NOSH - 8,247
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 1.60 1.95 1.92 1.84 1.37 1.69 1.44 7.24%
EPS 7.08 6.88 9.45 0.96 4.81 6.13 8.07 -8.31%
DPS 0.17 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0097 1.0858 1.0623 1.0179 0.6568 0.599 0.5937 124.61%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 18.50 18.50 18.50 18.50 18.50 18.50 18.50 -
P/RPS 26.73 22.37 22.26 23.20 29.75 25.31 29.75 -6.85%
P/EPS 6.03 6.35 4.52 44.30 8.48 6.97 5.29 9.07%
EY 16.57 15.75 22.11 2.26 11.79 14.35 18.89 -8.32%
DY 0.40 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.40 0.40 0.42 0.62 0.71 0.72 -55.85%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 30/11/04 26/08/04 24/05/04 27/02/04 18/11/03 29/08/03 -
Price 18.50 18.50 18.50 18.50 18.50 18.50 18.50 -
P/RPS 26.73 22.37 22.26 23.20 29.75 25.31 29.75 -6.85%
P/EPS 6.03 6.35 4.52 44.30 8.48 6.97 5.29 9.07%
EY 16.57 15.75 22.11 2.26 11.79 14.35 18.89 -8.32%
DY 0.40 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.40 0.40 0.42 0.62 0.71 0.72 -55.85%

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