[INCKEN] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[INCKEN] INCH KENNETH KAJANG RUBBER PLC
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -27.8%
YoY- 103.77%
Quarter Report
Latest QR
Upcoming QR
INCKEN's Result
INCKEN's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 5,759 5,623 4,895 4,725 4,969 4,847 5,458 3.64%
PBT 20,191 20,224 17,604 63,675 88,178 74,379 79,357 -59.88%
Tax -475 -429 -352 -357 -482 499 480 -
NP 19,716 19,795 17,252 63,318 87,696 74,878 79,837 -60.67%
-
NP to SH 19,716 19,795 17,252 63,318 87,696 74,878 79,837 -60.67%
-
Tax Rate 2.35% 2.12% 2.00% 0.56% 0.55% -0.67% -0.60% -
Total Cost -13,957 -14,172 -12,357 -58,593 -82,727 -70,031 -74,379 -67.25%
-
Net Worth 379,341 363,533 245,849 213,946 212,025 77,046 78,833 185.29%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 379,341 363,533 245,849 213,946 212,025 77,046 78,833 185.29%
NOSH 8,250 8,247 8,250 8,250 8,250 8,249 8,254 -0.03%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 342.35% 352.04% 352.44% 1,340.06% 1,764.86% 1,544.83% 1,462.75% -
ROE 5.20% 5.45% 7.02% 29.60% 41.36% 97.18% 101.27% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 69.80 68.18 59.33 57.27 60.23 58.76 66.12 3.68%
EPS 238.98 240.02 209.12 767.40 1,062.98 907.71 967.15 -60.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 45.98 44.08 29.80 25.93 25.70 9.34 9.55 185.40%
Adjusted Per Share Value based on latest NOSH - 8,250
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 1.61 1.57 1.37 1.32 1.39 1.36 1.53 3.45%
EPS 5.52 5.54 4.83 17.73 24.55 20.97 22.35 -60.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0622 1.0179 0.6884 0.5991 0.5937 0.2157 0.2207 185.33%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 18.50 18.50 18.50 18.50 18.50 18.50 18.50 -
P/RPS 26.50 27.13 31.18 32.31 30.72 31.49 27.98 -3.56%
P/EPS 7.74 7.71 8.85 2.41 1.74 2.04 1.91 154.39%
EY 12.92 12.97 11.30 41.48 57.46 49.07 52.28 -60.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.62 0.71 0.72 1.98 1.94 -65.13%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 24/05/04 27/02/04 18/11/03 29/08/03 - - -
Price 18.50 18.50 18.50 18.50 18.50 0.00 0.00 -
P/RPS 26.50 27.13 31.18 32.31 30.72 0.00 0.00 -
P/EPS 7.74 7.71 8.85 2.41 1.74 0.00 0.00 -
EY 12.92 12.97 11.30 41.48 57.46 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.62 0.71 0.72 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