[INCKEN] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[INCKEN] INCH KENNETH KAJANG RUBBER PLC
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 10.88%
YoY- 71.75%
Quarter Report
Latest QR
Upcoming QR
INCKEN's Result
INCKEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 14,073 15,165 13,290 11,172 16,408 20,900 22,374 -26.52%
PBT -28,189 -20,252 4,192 4,896 4,757 5,234 3,242 -
Tax -308 -544 -218 16 -327 -673 -202 32.37%
NP -28,497 -20,796 3,974 4,912 4,430 4,561 3,040 -
-
NP to SH -28,497 -20,796 3,974 4,912 4,430 4,561 3,040 -
-
Tax Rate - - 5.20% -0.33% 6.87% 12.86% 6.23% -
Total Cost 42,570 35,961 9,316 6,260 11,978 16,338 19,334 69.00%
-
Net Worth 719,725 704,903 725,863 732,706 740,321 726,434 721,999 -0.20%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 4,366 - - - 6,106 8,390 12,582 -50.52%
Div Payout % 0.00% - - - 137.85% 183.95% 413.89% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 719,725 704,903 725,863 732,706 740,321 726,434 721,999 -0.20%
NOSH 404,340 405,116 405,510 409,333 418,260 422,345 422,222 -2.83%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -202.49% -137.13% 29.90% 43.97% 27.00% 21.82% 13.59% -
ROE -3.96% -2.95% 0.55% 0.67% 0.60% 0.63% 0.42% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.48 3.74 3.28 2.73 3.92 4.95 5.30 -24.39%
EPS -7.05 -5.13 0.98 1.20 1.05 1.08 0.72 -
DPS 1.08 0.00 0.00 0.00 1.46 1.99 2.98 -49.07%
NAPS 1.78 1.74 1.79 1.79 1.77 1.72 1.71 2.70%
Adjusted Per Share Value based on latest NOSH - 409,333
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.94 4.25 3.72 3.13 4.59 5.85 6.26 -26.49%
EPS -7.98 -5.82 1.11 1.38 1.24 1.28 0.85 -
DPS 1.22 0.00 0.00 0.00 1.71 2.35 3.52 -50.56%
NAPS 2.0152 1.9737 2.0324 2.0516 2.0729 2.034 2.0216 -0.21%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.83 0.925 0.90 0.925 0.85 0.68 0.60 -
P/RPS 23.85 24.71 27.46 33.89 21.67 13.74 11.32 64.12%
P/EPS -11.78 -18.02 91.84 77.08 80.25 62.96 83.33 -
EY -8.49 -5.55 1.09 1.30 1.25 1.59 1.20 -
DY 1.30 0.00 0.00 0.00 1.72 2.92 4.97 -58.99%
P/NAPS 0.47 0.53 0.50 0.52 0.48 0.40 0.35 21.65%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 17/03/14 29/11/13 28/08/13 23/05/13 27/02/13 28/11/12 29/08/12 -
Price 0.815 0.88 0.89 0.95 0.905 0.77 0.59 -
P/RPS 23.42 23.51 27.16 34.81 23.07 15.56 11.13 63.98%
P/EPS -11.56 -17.14 90.82 79.17 85.45 71.30 81.94 -
EY -8.65 -5.83 1.10 1.26 1.17 1.40 1.22 -
DY 1.33 0.00 0.00 0.00 1.61 2.58 5.05 -58.81%
P/NAPS 0.46 0.51 0.50 0.53 0.51 0.45 0.35 19.92%

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