[INCKEN] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[INCKEN] INCH KENNETH KAJANG RUBBER PLC
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 17.12%
YoY- 2044.16%
Quarter Report
Latest QR
Upcoming QR
INCKEN's Result
INCKEN's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 5,623 4,895 4,725 4,969 4,847 5,458 6,070 -4.96%
PBT 20,224 17,604 63,675 88,178 74,379 79,357 30,450 -23.85%
Tax -429 -352 -357 -482 499 480 624 -
NP 19,795 17,252 63,318 87,696 74,878 79,837 31,074 -25.94%
-
NP to SH 19,795 17,252 63,318 87,696 74,878 79,837 31,074 -25.94%
-
Tax Rate 2.12% 2.00% 0.56% 0.55% -0.67% -0.60% -2.05% -
Total Cost -14,172 -12,357 -58,593 -82,727 -70,031 -74,379 -25,004 -31.48%
-
Net Worth 363,533 245,849 213,946 212,025 77,046 78,833 31,927 405.37%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 363,533 245,849 213,946 212,025 77,046 78,833 31,927 405.37%
NOSH 8,247 8,250 8,250 8,250 8,249 8,254 8,250 -0.02%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 352.04% 352.44% 1,340.06% 1,764.86% 1,544.83% 1,462.75% 511.93% -
ROE 5.45% 7.02% 29.60% 41.36% 97.18% 101.27% 97.33% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 68.18 59.33 57.27 60.23 58.76 66.12 73.58 -4.95%
EPS 240.02 209.12 767.40 1,062.98 907.71 967.15 376.65 -25.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 44.08 29.80 25.93 25.70 9.34 9.55 3.87 405.48%
Adjusted Per Share Value based on latest NOSH - 8,250
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 1.57 1.37 1.32 1.39 1.36 1.53 1.70 -5.16%
EPS 5.54 4.83 17.73 24.55 20.97 22.35 8.70 -25.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0179 0.6884 0.5991 0.5937 0.2157 0.2207 0.0894 405.36%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 18.50 18.50 18.50 18.50 18.50 18.50 18.50 -
P/RPS 27.13 31.18 32.31 30.72 31.49 27.98 25.14 5.20%
P/EPS 7.71 8.85 2.41 1.74 2.04 1.91 4.91 35.06%
EY 12.97 11.30 41.48 57.46 49.07 52.28 20.36 -25.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.62 0.71 0.72 1.98 1.94 4.78 -80.20%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 24/05/04 27/02/04 18/11/03 29/08/03 - - - -
Price 18.50 18.50 18.50 18.50 0.00 0.00 0.00 -
P/RPS 27.13 31.18 32.31 30.72 0.00 0.00 0.00 -
P/EPS 7.71 8.85 2.41 1.74 0.00 0.00 0.00 -
EY 12.97 11.30 41.48 57.46 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.62 0.71 0.72 0.00 0.00 0.00 -

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