[INCKEN] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[INCKEN] INCH KENNETH KAJANG RUBBER PLC
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 168.68%
YoY- 137.77%
Quarter Report
Latest QR
Upcoming QR
INCKEN's Result
INCKEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 16,408 20,900 22,374 24,320 20,173 25,569 29,886 -32.82%
PBT 4,757 5,234 3,242 2,860 -3,973 -3,334 -4,240 -
Tax -327 -673 -202 0 -191 52 0 -
NP 4,430 4,561 3,040 2,860 -4,164 -3,282 -4,240 -
-
NP to SH 4,430 4,561 3,040 2,860 -4,164 -3,282 -4,240 -
-
Tax Rate 6.87% 12.86% 6.23% 0.00% - - - -
Total Cost 11,978 16,338 19,334 21,460 24,337 28,851 34,126 -50.08%
-
Net Worth 740,321 726,434 721,999 719,205 719,581 646,796 657,199 8.22%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 6,106 8,390 12,582 24,730 - - - -
Div Payout % 137.85% 183.95% 413.89% 864.71% - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 740,321 726,434 721,999 719,205 719,581 646,796 657,199 8.22%
NOSH 418,260 422,345 422,222 420,588 420,808 417,288 424,000 -0.90%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 27.00% 21.82% 13.59% 11.76% -20.64% -12.84% -14.19% -
ROE 0.60% 0.63% 0.42% 0.40% -0.58% -0.51% -0.65% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 3.92 4.95 5.30 5.78 4.79 6.13 7.05 -32.26%
EPS 1.05 1.08 0.72 0.68 -0.99 -0.79 -1.00 -
DPS 1.46 1.99 2.98 5.88 0.00 0.00 0.00 -
NAPS 1.77 1.72 1.71 1.71 1.71 1.55 1.55 9.20%
Adjusted Per Share Value based on latest NOSH - 420,588
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4.59 5.85 6.26 6.81 5.65 7.16 8.37 -32.88%
EPS 1.24 1.28 0.85 0.80 -1.17 -0.92 -1.19 -
DPS 1.71 2.35 3.52 6.92 0.00 0.00 0.00 -
NAPS 2.0729 2.034 2.0216 2.0138 2.0148 1.811 1.8402 8.22%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.85 0.68 0.60 0.62 0.61 0.47 0.68 -
P/RPS 21.67 13.74 11.32 10.72 12.72 7.67 9.65 71.06%
P/EPS 80.25 62.96 83.33 91.18 -61.65 -59.75 -68.00 -
EY 1.25 1.59 1.20 1.10 -1.62 -1.67 -1.47 -
DY 1.72 2.92 4.97 9.48 0.00 0.00 0.00 -
P/NAPS 0.48 0.40 0.35 0.36 0.36 0.30 0.44 5.94%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 28/11/12 29/08/12 29/05/12 29/02/12 25/11/11 25/08/11 -
Price 0.905 0.77 0.59 0.56 0.67 0.64 0.58 -
P/RPS 23.07 15.56 11.13 9.68 13.98 10.44 8.23 98.18%
P/EPS 85.45 71.30 81.94 82.35 -67.71 -81.36 -58.00 -
EY 1.17 1.40 1.22 1.21 -1.48 -1.23 -1.72 -
DY 1.61 2.58 5.05 10.50 0.00 0.00 0.00 -
P/NAPS 0.51 0.45 0.35 0.33 0.39 0.41 0.37 23.73%

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