[INCKEN] QoQ TTM Result on 30-Sep-2013 [#3]

Stock

[INCKEN] INCH KENNETH KAJANG RUBBER PLC

Announcement Date

29-Nov-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Sep-2013 [#3]

Profit Trend

QoQ- -397.9%

YoY- -948.63%

Quarter Report

INCKEN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
TTM Result
Revenue	24,088	16,172	14,073	12,107	11,866	13,121	16,408	29.26%
YoY %	48.95%	14.92%	16.24%	2.03%	-9.56%	-20.03%	-	-
Horiz. %	146.81%	98.56%	85.77%	73.79%	72.32%	79.97%	100.00%	-
PBT	-34,664	-31,022	-28,189	-14,358	5,232	5,266	4,757	-
YoY %	-11.74%	-10.05%	-96.33%	-374.43%	-0.65%	10.70%	-	-
Horiz. %	-728.69%	-652.13%	-592.58%	-301.83%	109.99%	110.70%	100.00%	-
Tax	-301	-312	-308	-230	-335	-323	-327	-5.38%
YoY %	3.53%	-1.30%	-33.91%	31.34%	-3.72%	1.22%	-	-
Horiz. %	92.05%	95.41%	94.19%	70.34%	102.45%	98.78%	100.00%	-
NP	-34,965	-31,334	-28,497	-14,588	4,897	4,943	4,430	-
YoY %	-11.59%	-9.96%	-95.35%	-397.90%	-0.93%	11.58%	-	-
Horiz. %	-789.28%	-707.31%	-643.27%	-329.30%	110.54%	111.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-34,965	-31,334	-28,497	-14,588	4,897	4,943	4,430	-
YoY %	-11.59%	-9.96%	-95.35%	-397.90%	-0.93%	11.58%	-	-
Horiz. %	-789.28%	-707.31%	-643.27%	-329.30%	110.54%	111.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	-	6.40%	6.13%	6.87%	-
YoY %	-	-	-	-	4.40%	-10.77%	-	-
Horiz. %	-	-	-	-	93.16%	89.23%	100.00%	-
Total Cost	59,053	47,506	42,570	26,695	6,969	8,178	11,978	190.51%
YoY %	24.31%	11.60%	59.47%	283.05%	-14.78%	-31.72%	-	-
Horiz. %	493.01%	396.61%	355.40%	222.87%	58.18%	68.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	703,842	711,982	718,063	701,746	715,057	732,706	420,909	41.01%
YoY %	-1.14%	-0.85%	2.33%	-1.86%	-2.41%	74.08%	-	-
Horiz. %	167.22%	169.15%	170.60%	166.72%	169.88%	174.08%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Dividend
Div	8,781	8,781	10,333	12,121	18,289	24,475	24,639	-49.82%
YoY %	0.00%	-15.02%	-14.75%	-33.73%	-25.27%	-0.67%	-	-
Horiz. %	35.64%	35.64%	41.94%	49.19%	74.23%	99.33%	100.00%	-
Div Payout %	0.00%	0.00%	0.00%	0.00%	373.48%	495.14%	556.19%	-
YoY %	0.00%	0.00%	0.00%	0.00%	-24.57%	-10.98%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	67.15%	89.02%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Equity
Net Worth	703,842	711,982	718,063	701,746	715,057	732,706	420,909	41.01%
YoY %	-1.14%	-0.85%	2.33%	-1.86%	-2.41%	74.08%	-	-
Horiz. %	167.22%	169.15%	170.60%	166.72%	169.88%	174.08%	100.00%	-
NOSH	404,507	402,249	403,406	403,302	399,473	409,333	420,909	-2.62%
YoY %	0.56%	-0.29%	0.03%	0.96%	-2.41%	-2.75%	-	-
Horiz. %	96.10%	95.57%	95.84%	95.82%	94.91%	97.25%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Ratio Analysis
NP Margin	-145.16%	-193.75%	-202.49%	-120.49%	41.27%	37.67%	27.00%	-
YoY %	25.08%	4.32%	-68.06%	-391.96%	9.56%	39.52%	-	-
Horiz. %	-537.63%	-717.59%	-749.96%	-446.26%	152.85%	139.52%	100.00%	-
ROE	-4.97%	-4.40%	-3.97%	-2.08%	0.68%	0.67%	1.05%	-
YoY %	-12.95%	-10.83%	-90.87%	-405.88%	1.49%	-36.19%	-	-
Horiz. %	-473.33%	-419.05%	-378.10%	-198.10%	64.76%	63.81%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Per Share
RPS	5.95	4.02	3.49	3.00	2.97	3.21	3.90	32.62%
YoY %	48.01%	15.19%	16.33%	1.01%	-7.48%	-17.69%	-	-
Horiz. %	152.56%	103.08%	89.49%	76.92%	76.15%	82.31%	100.00%	-
EPS	-8.64	-7.79	-7.06	-3.62	1.23	1.21	1.05	-
YoY %	-10.91%	-10.34%	-95.03%	-394.31%	1.65%	15.24%	-	-
Horiz. %	-822.86%	-741.90%	-672.38%	-344.76%	117.14%	115.24%	100.00%	-
DPS	2.18	2.18	2.54	3.01	4.58	5.98	5.84	-48.24%
YoY %	0.00%	-14.17%	-15.61%	-34.28%	-23.41%	2.40%	-	-
Horiz. %	37.33%	37.33%	43.49%	51.54%	78.42%	102.40%	100.00%	-
NAPS	1.74	1.77	1.78	1.74	1.79	1.79	1.00	44.81%
YoY %	-1.69%	-0.56%	2.30%	-2.79%	0.00%	79.00%	-	-
Horiz. %	174.00%	177.00%	178.00%	174.00%	179.00%	179.00%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Adjusted Per Share Value based on latest NOSH - 403,302
RPS	6.74	4.53	3.94	3.39	3.32	3.67	4.59	29.28%
YoY %	48.79%	14.97%	16.22%	2.11%	-9.54%	-20.04%	-	-
Horiz. %	146.84%	98.69%	85.84%	73.86%	72.33%	79.96%	100.00%	-
EPS	-9.79	-8.77	-7.98	-4.08	1.37	1.38	1.24	-
YoY %	-11.63%	-9.90%	-95.59%	-397.81%	-0.72%	11.29%	-	-
Horiz. %	-789.52%	-707.26%	-643.55%	-329.03%	110.48%	111.29%	100.00%	-
DPS	2.46	2.46	2.89	3.39	5.12	6.85	6.90	-49.81%
YoY %	0.00%	-14.88%	-14.75%	-33.79%	-25.26%	-0.72%	-	-
Horiz. %	35.65%	35.65%	41.88%	49.13%	74.20%	99.28%	100.00%	-
NAPS	1.9708	1.9936	2.0106	1.9649	2.0022	2.0516	1.1785	41.02%
YoY %	-1.14%	-0.85%	2.33%	-1.86%	-2.41%	74.09%	-	-
Horiz. %	167.23%	169.16%	170.61%	166.73%	169.89%	174.09%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	-
Price	0.885	0.815	0.83	0.925	0.90	0.925	0.85	-
P/RPS	14.86	20.27	23.79	30.81	30.30	28.86	21.80	-22.60%
YoY %	-26.69%	-14.80%	-22.78%	1.68%	4.99%	32.39%	-	-
Horiz. %	68.17%	92.98%	109.13%	141.33%	138.99%	132.39%	100.00%	-
P/EPS	-10.24	-10.46	-11.75	-25.57	73.42	76.60	80.76	-
YoY %	2.10%	10.98%	54.05%	-134.83%	-4.15%	-5.15%	-	-
Horiz. %	-12.68%	-12.95%	-14.55%	-31.66%	90.91%	94.85%	100.00%	-
EY	-9.77	-9.56	-8.51	-3.91	1.36	1.31	1.24	-
YoY %	-2.20%	-12.34%	-117.65%	-387.50%	3.82%	5.65%	-	-
Horiz. %	-787.90%	-770.97%	-686.29%	-315.32%	109.68%	105.65%	100.00%	-
DY	2.46	2.67	3.06	3.25	5.09	6.46	6.87	-49.66%
YoY %	-7.87%	-12.75%	-5.85%	-36.15%	-21.21%	-5.97%	-	-
Horiz. %	35.81%	38.86%	44.54%	47.31%	74.09%	94.03%	100.00%	-
P/NAPS	0.51	0.46	0.47	0.53	0.50	0.52	0.85	-28.92%
YoY %	10.87%	-2.13%	-11.32%	6.00%	-3.85%	-38.82%	-	-
Horiz. %	60.00%	54.12%	55.29%	62.35%	58.82%	61.18%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Announcement Date
Date	28/08/14	29/05/14	17/03/14	29/11/13	28/08/13	23/05/13	27/02/13	-
Price	0.88	0.81	0.815	0.88	0.89	0.95	0.905	-
P/RPS	14.78	20.15	23.36	29.31	29.96	29.64	23.22	-26.06%
YoY %	-26.65%	-13.74%	-20.30%	-2.17%	1.08%	27.65%	-	-
Horiz. %	63.65%	86.78%	100.60%	126.23%	129.03%	127.65%	100.00%	-
P/EPS	-10.18	-10.40	-11.54	-24.33	72.60	78.67	85.99	-
YoY %	2.12%	9.88%	52.57%	-133.51%	-7.72%	-8.51%	-	-
Horiz. %	-11.84%	-12.09%	-13.42%	-28.29%	84.43%	91.49%	100.00%	-
EY	-9.82	-9.62	-8.67	-4.11	1.38	1.27	1.16	-
YoY %	-2.08%	-10.96%	-110.95%	-397.83%	8.66%	9.48%	-	-
Horiz. %	-846.55%	-829.31%	-747.41%	-354.31%	118.97%	109.48%	100.00%	-
DY	2.48	2.69	3.12	3.42	5.14	6.29	6.45	-47.21%
YoY %	-7.81%	-13.78%	-8.77%	-33.46%	-18.28%	-2.48%	-	-
Horiz. %	38.45%	41.71%	48.37%	53.02%	79.69%	97.52%	100.00%	-
P/NAPS	0.51	0.46	0.46	0.51	0.50	0.53	0.91	-32.09%
YoY %	10.87%	0.00%	-9.80%	2.00%	-5.66%	-41.76%	-	-
Horiz. %	56.04%	50.55%	50.55%	56.04%	54.95%	58.24%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos