[INCKEN] QoQ 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- 136.15%
YoY- 655.85%
Quarter Report
Latest QR
Upcoming QR
INCKEN's Result
INCKEN's Financial Summary
View:
Show?
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 3,852 2,793 733 4,488 5,107 6,080 996 146.59%
PBT 872 1,224 831 2,305 906 715 -1,472 -
Tax -113 4 178 -404 -101 0 -230 -37.76%
NP 759 1,228 1,009 1,901 805 715 -1,702 -
-
NP to SH 759 1,228 1,009 1,901 805 715 -1,702 -
-
Tax Rate 12.96% -0.33% -21.42% 17.53% 11.15% 0.00% - -
Total Cost 3,093 1,565 -276 2,587 4,302 5,365 2,698 9.54%
-
Net Worth 715,057 732,706 420,909 726,604 724,500 719,205 656,039 5.91%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 6,145 6,294 6,312 6,182 - -
Div Payout % - - 609.05% 331.11% 784.21% 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 715,057 732,706 420,909 726,604 724,500 719,205 656,039 5.91%
NOSH 399,473 409,333 420,909 422,444 423,684 420,588 425,999 -4.19%
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 19.70% 43.97% 137.65% 42.36% 15.76% 11.76% -170.88% -
ROE 0.11% 0.17% 0.24% 0.26% 0.11% 0.10% -0.26% -
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 0.96 0.68 0.17 1.06 1.21 1.45 0.23 159.46%
EPS 0.19 0.30 0.24 0.45 0.19 0.17 -0.40 -
DPS 0.00 0.00 1.46 1.49 1.49 1.47 0.00 -
NAPS 1.79 1.79 1.00 1.72 1.71 1.71 1.54 10.55%
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 1.08 0.78 0.21 1.26 1.43 1.70 0.28 146.15%
EPS 0.21 0.34 0.28 0.53 0.23 0.20 -0.48 -
DPS 0.00 0.00 1.72 1.76 1.77 1.73 0.00 -
NAPS 2.0022 2.0516 1.1785 2.0345 2.0286 2.0138 1.8369 5.91%
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 93.33 135.57 488.09 64.01 49.78 42.89 260.90 -49.63%
P/EPS 473.68 308.33 354.58 151.11 315.79 364.71 -152.68 -
EY 0.21 0.32 0.28 0.66 0.32 0.27 -0.65 -
DY 0.00 0.00 1.72 2.19 2.48 2.37 0.00 -
P/NAPS 0.50 0.52 0.85 0.40 0.35 0.36 0.40 16.05%
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 92.30 139.23 519.68 72.48 48.95 38.74 286.57 -53.04%
P/EPS 468.42 316.67 377.53 171.11 310.53 329.41 -167.70 -
EY 0.21 0.32 0.26 0.58 0.32 0.30 -0.60 -
DY 0.00 0.00 1.61 1.94 2.53 2.63 0.00 -
P/NAPS 0.50 0.53 0.91 0.45 0.35 0.33 0.44 8.90%

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