[INCKEN] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[INCKEN] INCH KENNETH KAJANG RUBBER PLC
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -0.4%
YoY- -77.52%
Quarter Report
Latest QR
Upcoming QR
INCKEN's Result
INCKEN's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 4,730 5,709 5,600 5,759 5,623 4,895 4,725 0.07%
PBT 31,789 26,349 20,004 20,191 20,224 17,604 63,675 -37.04%
Tax -993 -1,056 -595 -475 -429 -352 -357 97.65%
NP 30,796 25,293 19,409 19,716 19,795 17,252 63,318 -38.12%
-
NP to SH 30,796 25,293 19,409 19,716 19,795 17,252 63,318 -38.12%
-
Tax Rate 3.12% 4.01% 2.97% 2.35% 2.12% 2.00% 0.56% -
Total Cost -26,066 -19,584 -13,809 -13,957 -14,172 -12,357 -58,593 -41.69%
-
Net Worth 387,746 388,498 879,769 379,341 363,533 245,849 213,946 48.59%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 603 603 - - - - - -
Div Payout % 1.96% 2.39% - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 387,746 388,498 879,769 379,341 363,533 245,849 213,946 48.59%
NOSH 8,249 8,250 19,125 8,250 8,247 8,250 8,250 -0.00%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 651.08% 443.04% 346.59% 342.35% 352.04% 352.44% 1,340.06% -
ROE 7.94% 6.51% 2.21% 5.20% 5.45% 7.02% 29.60% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 57.33 69.20 29.28 69.80 68.18 59.33 57.27 0.06%
EPS 373.29 306.58 101.48 238.98 240.02 209.12 767.40 -38.12%
DPS 7.32 7.32 0.00 0.00 0.00 0.00 0.00 -
NAPS 47.00 47.09 46.00 45.98 44.08 29.80 25.93 48.60%
Adjusted Per Share Value based on latest NOSH - 8,250
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 1.32 1.60 1.57 1.61 1.57 1.37 1.32 0.00%
EPS 8.62 7.08 5.43 5.52 5.54 4.83 17.73 -38.14%
DPS 0.17 0.17 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0857 1.0878 2.4634 1.0622 1.0179 0.6884 0.5991 48.58%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 18.50 18.50 18.50 18.50 18.50 18.50 18.50 -
P/RPS 32.27 26.73 63.18 26.50 27.13 31.18 32.31 -0.08%
P/EPS 4.96 6.03 18.23 7.74 7.71 8.85 2.41 61.72%
EY 20.18 16.57 5.49 12.92 12.97 11.30 41.48 -38.11%
DY 0.40 0.40 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.40 0.40 0.42 0.62 0.71 -32.90%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 28/02/05 30/11/04 26/08/04 24/05/04 27/02/04 18/11/03 -
Price 18.50 18.50 18.50 18.50 18.50 18.50 18.50 -
P/RPS 32.27 26.73 63.18 26.50 27.13 31.18 32.31 -0.08%
P/EPS 4.96 6.03 18.23 7.74 7.71 8.85 2.41 61.72%
EY 20.18 16.57 5.49 12.92 12.97 11.30 41.48 -38.11%
DY 0.40 0.40 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.40 0.40 0.42 0.62 0.71 -32.90%

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