[INCKEN] QoQ 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- 21.7%
YoY- 71.75%
Quarter Report
Latest QR
Upcoming QR
INCKEN's Result
INCKEN's Financial Summary
View:
Show?
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 2,699 4,729 3,852 2,793 733 4,488 5,107 -34.55%
PBT -13,000 -17,285 872 1,224 831 2,305 906 -
Tax 100 -299 -113 4 178 -404 -101 -
NP -12,900 -17,584 759 1,228 1,009 1,901 805 -
-
NP to SH -12,900 -17,584 759 1,228 1,009 1,901 805 -
-
Tax Rate - - 12.96% -0.33% -21.42% 17.53% 11.15% -
Total Cost 15,599 22,313 3,093 1,565 -276 2,587 4,302 135.46%
-
Net Worth 718,063 701,746 715,057 732,706 420,909 726,604 724,500 -0.59%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 4,356 - - - 6,145 6,294 6,312 -21.85%
Div Payout % 0.00% - - - 609.05% 331.11% 784.21% -
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 718,063 701,746 715,057 732,706 420,909 726,604 724,500 -0.59%
NOSH 403,406 403,302 399,473 409,333 420,909 422,444 423,684 -3.20%
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 -477.95% -371.83% 19.70% 43.97% 137.65% 42.36% 15.76% -
ROE -1.80% -2.51% 0.11% 0.17% 0.24% 0.26% 0.11% -
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 0.67 1.17 0.96 0.68 0.17 1.06 1.21 -32.49%
EPS -3.20 -4.36 0.19 0.30 0.24 0.45 0.19 -
DPS 1.08 0.00 0.00 0.00 1.46 1.49 1.49 -19.26%
NAPS 1.78 1.74 1.79 1.79 1.00 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 0.76 1.32 1.08 0.78 0.21 1.26 1.43 -34.31%
EPS -3.61 -4.92 0.21 0.34 0.28 0.53 0.23 -
DPS 1.22 0.00 0.00 0.00 1.72 1.76 1.77 -21.91%
NAPS 2.0106 1.9649 2.0022 2.0516 1.1785 2.0345 2.0286 -0.59%
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 124.06 78.89 93.33 135.57 488.09 64.01 49.78 83.51%
P/EPS -25.96 -21.22 473.68 308.33 354.58 151.11 315.79 -
EY -3.85 -4.71 0.21 0.32 0.28 0.66 0.32 -
DY 1.30 0.00 0.00 0.00 1.72 2.19 2.48 -34.91%
P/NAPS 0.47 0.53 0.50 0.52 0.85 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 121.81 75.05 92.30 139.23 519.68 72.48 48.95 83.32%
P/EPS -25.49 -20.18 468.42 316.67 377.53 171.11 310.53 -
EY -3.92 -4.95 0.21 0.32 0.26 0.58 0.32 -
DY 1.33 0.00 0.00 0.00 1.61 1.94 2.53 -34.78%
P/NAPS 0.46 0.51 0.50 0.53 0.91 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