[INCKEN] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[INCKEN] INCH KENNETH KAJANG RUBBER PLC
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 30.32%
YoY- 46.61%
Quarter Report
Latest QR
Upcoming QR
INCKEN's Result
INCKEN's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 4,864 4,282 4,730 5,709 5,600 5,759 5,623 -9.20%
PBT -6,399 -7,210 31,789 26,349 20,004 20,191 20,224 -
Tax -1,037 -824 -993 -1,056 -595 -475 -429 80.01%
NP -7,436 -8,034 30,796 25,293 19,409 19,716 19,795 -
-
NP to SH -7,436 -8,034 30,796 25,293 19,409 19,716 19,795 -
-
Tax Rate - - 3.12% 4.01% 2.97% 2.35% 2.12% -
Total Cost 12,300 12,316 -26,066 -19,584 -13,809 -13,957 -14,172 -
-
Net Worth 0 370,693 387,746 388,498 879,769 379,341 363,533 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 603 603 603 603 - - - -
Div Payout % 0.00% 0.00% 1.96% 2.39% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 0 370,693 387,746 388,498 879,769 379,341 363,533 -
NOSH 171,200 44,715 8,249 8,250 19,125 8,250 8,247 653.94%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -152.88% -187.62% 651.08% 443.04% 346.59% 342.35% 352.04% -
ROE 0.00% -2.17% 7.94% 6.51% 2.21% 5.20% 5.45% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 2.84 9.58 57.33 69.20 29.28 69.80 68.18 -87.96%
EPS -4.34 -17.97 373.29 306.58 101.48 238.98 240.02 -
DPS 0.35 1.35 7.32 7.32 0.00 0.00 0.00 -
NAPS 0.00 8.29 47.00 47.09 46.00 45.98 44.08 -
Adjusted Per Share Value based on latest NOSH - 8,250
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 1.36 1.20 1.32 1.60 1.57 1.61 1.57 -9.12%
EPS -2.08 -2.25 8.62 7.08 5.43 5.52 5.54 -
DPS 0.17 0.17 0.17 0.17 0.00 0.00 0.00 -
NAPS 0.00 1.0379 1.0857 1.0878 2.4634 1.0622 1.0179 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.70 1.02 18.50 18.50 18.50 18.50 18.50 -
P/RPS 24.64 10.65 32.27 26.73 63.18 26.50 27.13 -6.21%
P/EPS -16.12 -5.68 4.96 6.03 18.23 7.74 7.71 -
EY -6.20 -17.61 20.18 16.57 5.49 12.92 12.97 -
DY 0.50 1.32 0.40 0.40 0.00 0.00 0.00 -
P/NAPS 0.00 0.12 0.39 0.39 0.40 0.40 0.42 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 30/08/05 26/05/05 28/02/05 30/11/04 26/08/04 24/05/04 -
Price 0.63 0.81 18.50 18.50 18.50 18.50 18.50 -
P/RPS 22.17 8.46 32.27 26.73 63.18 26.50 27.13 -12.58%
P/EPS -14.50 -4.51 4.96 6.03 18.23 7.74 7.71 -
EY -6.89 -22.18 20.18 16.57 5.49 12.92 12.97 -
DY 0.56 1.67 0.40 0.40 0.00 0.00 0.00 -
P/NAPS 0.00 0.10 0.39 0.39 0.40 0.40 0.42 -

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