[INCKEN] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[INCKEN] INCH KENNETH KAJANG RUBBER PLC
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -1.56%
YoY- -69.35%
Quarter Report
Latest QR
Upcoming QR
INCKEN's Result
INCKEN's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 4,282 4,730 5,709 5,600 5,759 5,623 4,895 -8.54%
PBT -7,210 31,789 26,349 20,004 20,191 20,224 17,604 -
Tax -824 -993 -1,056 -595 -475 -429 -352 76.39%
NP -8,034 30,796 25,293 19,409 19,716 19,795 17,252 -
-
NP to SH -8,034 30,796 25,293 19,409 19,716 19,795 17,252 -
-
Tax Rate - 3.12% 4.01% 2.97% 2.35% 2.12% 2.00% -
Total Cost 12,316 -26,066 -19,584 -13,809 -13,957 -14,172 -12,357 -
-
Net Worth 370,693 387,746 388,498 879,769 379,341 363,533 245,849 31.52%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 603 603 603 - - - - -
Div Payout % 0.00% 1.96% 2.39% - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 370,693 387,746 388,498 879,769 379,341 363,533 245,849 31.52%
NOSH 44,715 8,249 8,250 19,125 8,250 8,247 8,250 208.87%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -187.62% 651.08% 443.04% 346.59% 342.35% 352.04% 352.44% -
ROE -2.17% 7.94% 6.51% 2.21% 5.20% 5.45% 7.02% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 9.58 57.33 69.20 29.28 69.80 68.18 59.33 -70.38%
EPS -17.97 373.29 306.58 101.48 238.98 240.02 209.12 -
DPS 1.35 7.32 7.32 0.00 0.00 0.00 0.00 -
NAPS 8.29 47.00 47.09 46.00 45.98 44.08 29.80 -57.41%
Adjusted Per Share Value based on latest NOSH - 19,125
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 1.20 1.32 1.60 1.57 1.61 1.57 1.37 -8.46%
EPS -2.25 8.62 7.08 5.43 5.52 5.54 4.83 -
DPS 0.17 0.17 0.17 0.00 0.00 0.00 0.00 -
NAPS 1.0379 1.0857 1.0878 2.4634 1.0622 1.0179 0.6884 31.51%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.02 18.50 18.50 18.50 18.50 18.50 18.50 -
P/RPS 10.65 32.27 26.73 63.18 26.50 27.13 31.18 -51.16%
P/EPS -5.68 4.96 6.03 18.23 7.74 7.71 8.85 -
EY -17.61 20.18 16.57 5.49 12.92 12.97 11.30 -
DY 1.32 0.40 0.40 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.39 0.39 0.40 0.40 0.42 0.62 -66.57%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 26/05/05 28/02/05 30/11/04 26/08/04 24/05/04 27/02/04 -
Price 0.81 18.50 18.50 18.50 18.50 18.50 18.50 -
P/RPS 8.46 32.27 26.73 63.18 26.50 27.13 31.18 -58.12%
P/EPS -4.51 4.96 6.03 18.23 7.74 7.71 8.85 -
EY -22.18 20.18 16.57 5.49 12.92 12.97 11.30 -
DY 1.67 0.40 0.40 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.39 0.39 0.40 0.40 0.42 0.62 -70.40%

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