[INCKEN] QoQ 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- 142.01%
YoY- 137.77%
Quarter Report
Latest QR
Upcoming QR
INCKEN's Result
INCKEN's Financial Summary
View:
Show?
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 733 4,488 5,107 6,080 996 4,234 5,667 -74.26%
PBT 831 2,305 906 715 -1,472 -381 -227 -
Tax 178 -404 -101 0 -230 39 0 -
NP 1,009 1,901 805 715 -1,702 -342 -227 -
-
NP to SH 1,009 1,901 805 715 -1,702 -342 -227 -
-
Tax Rate -21.42% 17.53% 11.15% 0.00% - - - -
Total Cost -276 2,587 4,302 5,365 2,698 4,576 5,894 -
-
Net Worth 420,909 726,604 724,500 719,205 656,039 662,624 703,699 -28.89%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 6,145 6,294 6,312 6,182 - - - -
Div Payout % 609.05% 331.11% 784.21% 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 420,909 726,604 724,500 719,205 656,039 662,624 703,699 -28.89%
NOSH 420,909 422,444 423,684 420,588 425,999 427,500 453,999 -4.89%
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 137.65% 42.36% 15.76% 11.76% -170.88% -8.08% -4.01% -
ROE 0.24% 0.26% 0.11% 0.10% -0.26% -0.05% -0.03% -
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 0.17 1.06 1.21 1.45 0.23 0.99 1.25 -73.39%
EPS 0.24 0.45 0.19 0.17 -0.40 -0.08 -0.05 -
DPS 1.46 1.49 1.49 1.47 0.00 0.00 0.00 -
NAPS 1.00 1.72 1.71 1.71 1.54 1.55 1.55 -25.23%
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 0.17 1.07 1.21 1.45 0.24 1.01 1.35 -74.71%
EPS 0.24 0.45 0.19 0.17 -0.40 -0.08 -0.05 -
DPS 1.46 1.50 1.50 1.47 0.00 0.00 0.00 -
NAPS 1.0004 1.7269 1.7219 1.7093 1.5592 1.5749 1.6725 -28.89%
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 488.09 64.01 49.78 42.89 260.90 47.46 54.48 328.50%
P/EPS 354.58 151.11 315.79 364.71 -152.68 -587.50 -1,360.00 -
EY 0.28 0.66 0.32 0.27 -0.65 -0.17 -0.07 -
DY 1.72 2.19 2.48 2.37 0.00 0.00 0.00 -
P/NAPS 0.85 0.40 0.35 0.36 0.40 0.30 0.44 54.80%
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 519.68 72.48 48.95 38.74 286.57 64.62 46.47 396.43%
P/EPS 377.53 171.11 310.53 329.41 -167.70 -800.00 -1,160.00 -
EY 0.26 0.58 0.32 0.30 -0.60 -0.13 -0.09 -
DY 1.61 1.94 2.53 2.63 0.00 0.00 0.00 -
P/NAPS 0.91 0.45 0.35 0.33 0.44 0.41 0.37 81.70%

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