[INCKEN] QoQ TTM Result on 30-Sep-2014 [#3]

Stock

[INCKEN] INCH KENNETH KAJANG RUBBER PLC

Announcement Date

24-Nov-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Sep-2014 [#3]

Profit Trend

QoQ- 57.67%

YoY- -1.46%

Quarter Report

INCKEN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
TTM Result
Revenue	13,263	20,609	23,639	25,093	24,088	16,172	14,073	-3.88%
YoY %	-35.64%	-12.82%	-5.79%	4.17%	48.95%	14.92%	-	-
Horiz. %	94.24%	146.44%	167.97%	178.31%	171.16%	114.92%	100.00%	-
PBT	-5,222	-7,933	-6,843	-14,486	-34,664	-31,022	-28,189	-67.60%
YoY %	34.17%	-15.93%	52.76%	58.21%	-11.74%	-10.05%	-	-
Horiz. %	18.52%	28.14%	24.28%	51.39%	122.97%	110.05%	100.00%	-
Tax	-83	-139	-139	-315	-301	-312	-308	-58.37%
YoY %	40.29%	0.00%	55.87%	-4.65%	3.53%	-1.30%	-	-
Horiz. %	26.95%	45.13%	45.13%	102.27%	97.73%	101.30%	100.00%	-
NP	-5,305	-8,072	-6,982	-14,801	-34,965	-31,334	-28,497	-67.49%
YoY %	34.28%	-15.61%	52.83%	57.67%	-11.59%	-9.96%	-	-
Horiz. %	18.62%	28.33%	24.50%	51.94%	122.70%	109.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-5,305	-8,072	-6,982	-14,801	-34,965	-31,334	-28,497	-67.49%
YoY %	34.28%	-15.61%	52.83%	57.67%	-11.59%	-9.96%	-	-
Horiz. %	18.62%	28.33%	24.50%	51.94%	122.70%	109.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Total Cost	18,568	28,681	30,621	39,894	59,053	47,506	42,570	-42.57%
YoY %	-35.26%	-6.34%	-23.24%	-32.44%	24.31%	11.60%	-	-
Horiz. %	43.62%	67.37%	71.93%	93.71%	138.72%	111.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	605,500	700,934	701,661	705,468	703,842	711,982	718,063	-10.77%
YoY %	-13.62%	-0.10%	-0.54%	0.23%	-1.14%	-0.85%	-	-
Horiz. %	84.32%	97.61%	97.72%	98.25%	98.02%	99.15%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Dividend
Div	4,390	4,390	4,424	8,781	8,781	8,781	10,333	-43.57%
YoY %	0.00%	-0.77%	-49.62%	0.00%	0.00%	-15.02%	-	-
Horiz. %	42.49%	42.49%	42.81%	84.98%	84.98%	84.98%	100.00%	-
Div Payout %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Equity
Net Worth	605,500	700,934	701,661	705,468	703,842	711,982	718,063	-10.77%
YoY %	-13.62%	-0.10%	-0.54%	0.23%	-1.14%	-0.85%	-	-
Horiz. %	84.32%	97.61%	97.72%	98.25%	98.02%	99.15%	100.00%	-
NOSH	350,000	402,835	403,253	403,125	404,507	402,249	403,406	-9.05%
YoY %	-13.12%	-0.10%	0.03%	-0.34%	0.56%	-0.29%	-	-
Horiz. %	86.76%	99.86%	99.96%	99.93%	100.27%	99.71%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Ratio Analysis
NP Margin	-40.00%	-39.17%	-29.54%	-58.98%	-145.16%	-193.75%	-202.49%	-
YoY %	-2.12%	-32.60%	49.92%	59.37%	25.08%	4.32%	-	-
Horiz. %	19.75%	19.34%	14.59%	29.13%	71.69%	95.68%	100.00%	-
ROE	-0.88%	-1.15%	-1.00%	-2.10%	-4.97%	-4.40%	-3.97%	-
YoY %	23.48%	-15.00%	52.38%	57.75%	-12.95%	-10.83%	-	-
Horiz. %	22.17%	28.97%	25.19%	52.90%	125.19%	110.83%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Per Share
RPS	3.79	5.12	5.86	6.22	5.95	4.02	3.49	5.66%
YoY %	-25.98%	-12.63%	-5.79%	4.54%	48.01%	15.19%	-	-
Horiz. %	108.60%	146.70%	167.91%	178.22%	170.49%	115.19%	100.00%	-
EPS	-1.52	-2.00	-1.73	-3.67	-8.64	-7.79	-7.06	-64.17%
YoY %	24.00%	-15.61%	52.86%	57.52%	-10.91%	-10.34%	-	-
Horiz. %	21.53%	28.33%	24.50%	51.98%	122.38%	110.34%	100.00%	-
DPS	1.25	1.09	1.10	2.18	2.18	2.18	2.54	-37.74%
YoY %	14.68%	-0.91%	-49.54%	0.00%	0.00%	-14.17%	-	-
Horiz. %	49.21%	42.91%	43.31%	85.83%	85.83%	85.83%	100.00%	-
NAPS	1.73	1.74	1.74	1.75	1.74	1.77	1.78	-1.88%
YoY %	-0.57%	0.00%	-0.57%	0.57%	-1.69%	-0.56%	-	-
Horiz. %	97.19%	97.75%	97.75%	98.31%	97.75%	99.44%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 403,125
RPS	3.71	5.77	6.62	7.03	6.74	4.53	3.94	-3.94%
YoY %	-35.70%	-12.84%	-5.83%	4.30%	48.79%	14.97%	-	-
Horiz. %	94.16%	146.45%	168.02%	178.43%	171.07%	114.97%	100.00%	-
EPS	-1.49	-2.26	-1.95	-4.14	-9.79	-8.77	-7.98	-67.43%
YoY %	34.07%	-15.90%	52.90%	57.71%	-11.63%	-9.90%	-	-
Horiz. %	18.67%	28.32%	24.44%	51.88%	122.68%	109.90%	100.00%	-
DPS	1.23	1.23	1.24	2.46	2.46	2.46	2.89	-43.50%
YoY %	0.00%	-0.81%	-49.59%	0.00%	0.00%	-14.88%	-	-
Horiz. %	42.56%	42.56%	42.91%	85.12%	85.12%	85.12%	100.00%	-
NAPS	1.6954	1.9626	1.9647	1.9753	1.9708	1.9936	2.0106	-10.77%
YoY %	-13.61%	-0.11%	-0.54%	0.23%	-1.14%	-0.85%	-	-
Horiz. %	84.32%	97.61%	97.72%	98.24%	98.02%	99.15%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	-
Price	0.70	0.73	0.72	0.86	0.885	0.815	0.83	-
P/RPS	18.47	14.27	12.28	13.82	14.86	20.27	23.79	-15.56%
YoY %	29.43%	16.21%	-11.14%	-7.00%	-26.69%	-14.80%	-	-
Horiz. %	77.64%	59.98%	51.62%	58.09%	62.46%	85.20%	100.00%	-
P/EPS	-46.18	-36.43	-41.58	-23.42	-10.24	-10.46	-11.75	149.66%
YoY %	-26.76%	12.39%	-77.54%	-128.71%	2.10%	10.98%	-	-
Horiz. %	393.02%	310.04%	353.87%	199.32%	87.15%	89.02%	100.00%	-
EY	-2.17	-2.74	-2.40	-4.27	-9.77	-9.56	-8.51	-59.88%
YoY %	20.80%	-14.17%	43.79%	56.29%	-2.20%	-12.34%	-	-
Horiz. %	25.50%	32.20%	28.20%	50.18%	114.81%	112.34%	100.00%	-
DY	1.79	1.49	1.53	2.53	2.46	2.67	3.06	-30.12%
YoY %	20.13%	-2.61%	-39.53%	2.85%	-7.87%	-12.75%	-	-
Horiz. %	58.50%	48.69%	50.00%	82.68%	80.39%	87.25%	100.00%	-
P/NAPS	0.40	0.42	0.41	0.49	0.51	0.46	0.47	-10.21%
YoY %	-4.76%	2.44%	-16.33%	-3.92%	10.87%	-2.13%	-	-
Horiz. %	85.11%	89.36%	87.23%	104.26%	108.51%	97.87%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Announcement Date
Date	28/08/15	22/05/15	26/02/15	24/11/14	28/08/14	29/05/14	17/03/14	-
Price	0.65	0.71	0.73	0.795	0.88	0.81	0.815	-
P/RPS	17.15	13.88	12.45	12.77	14.78	20.15	23.36	-18.66%
YoY %	23.56%	11.49%	-2.51%	-13.60%	-26.65%	-13.74%	-	-
Horiz. %	73.42%	59.42%	53.30%	54.67%	63.27%	86.26%	100.00%	-
P/EPS	-42.88	-35.43	-42.16	-21.65	-10.18	-10.40	-11.54	140.47%
YoY %	-21.03%	15.96%	-94.73%	-112.67%	2.12%	9.88%	-	-
Horiz. %	371.58%	307.02%	365.34%	187.61%	88.21%	90.12%	100.00%	-
EY	-2.33	-2.82	-2.37	-4.62	-9.82	-9.62	-8.67	-58.45%
YoY %	17.38%	-18.99%	48.70%	52.95%	-2.08%	-10.96%	-	-
Horiz. %	26.87%	32.53%	27.34%	53.29%	113.26%	110.96%	100.00%	-
DY	1.93	1.54	1.51	2.74	2.48	2.69	3.12	-27.46%
YoY %	25.32%	1.99%	-44.89%	10.48%	-7.81%	-13.78%	-	-
Horiz. %	61.86%	49.36%	48.40%	87.82%	79.49%	86.22%	100.00%	-
P/NAPS	0.38	0.41	0.42	0.45	0.51	0.46	0.46	-11.99%
YoY %	-7.32%	-2.38%	-6.67%	-11.76%	10.87%	0.00%	-	-
Horiz. %	82.61%	89.13%	91.30%	97.83%	110.87%	100.00%	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