[INCKEN] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[INCKEN] INCH KENNETH KAJANG RUBBER PLC
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 45.58%
YoY- 15.45%
Quarter Report
Latest QR
Upcoming QR
INCKEN's Result
INCKEN's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 16,671 16,417 16,977 20,173 25,256 28,175 29,492 -31.56%
PBT 2,454 -232 -1,365 -3,973 -8,027 -6,131 -6,447 -
Tax -735 -292 -191 -191 376 -406 -523 25.38%
NP 1,719 -524 -1,556 -4,164 -7,651 -6,537 -6,970 -
-
NP to SH 1,719 -524 -1,556 -4,164 -7,651 -6,537 -6,970 -
-
Tax Rate 29.95% - - - - - - -
Total Cost 14,952 16,941 18,533 24,337 32,907 34,712 36,462 -44.71%
-
Net Worth 726,604 724,500 719,205 656,039 662,624 703,699 652,033 7.46%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 18,494 12,326 6,140 - - - - -
Div Payout % 1,075.86% 0.00% 0.00% - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 726,604 724,500 719,205 656,039 662,624 703,699 652,033 7.46%
NOSH 422,444 423,684 420,588 425,999 427,500 453,999 420,666 0.28%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 10.31% -3.19% -9.17% -20.64% -30.29% -23.20% -23.63% -
ROE 0.24% -0.07% -0.22% -0.63% -1.15% -0.93% -1.07% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 3.95 3.87 4.04 4.74 5.91 6.21 7.01 -31.70%
EPS 0.41 -0.12 -0.37 -0.98 -1.79 -1.44 -1.66 -
DPS 4.38 2.92 1.46 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.71 1.71 1.54 1.55 1.55 1.55 7.16%
Adjusted Per Share Value based on latest NOSH - 425,999
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 4.67 4.60 4.75 5.65 7.07 7.89 8.26 -31.55%
EPS 0.48 -0.15 -0.44 -1.17 -2.14 -1.83 -1.95 -
DPS 5.18 3.45 1.72 0.00 0.00 0.00 0.00 -
NAPS 2.0345 2.0286 2.0138 1.8369 1.8554 1.9704 1.8257 7.46%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.68 0.60 0.62 0.61 0.47 0.68 0.76 -
P/RPS 17.23 15.48 15.36 12.88 7.96 10.96 10.84 36.08%
P/EPS 167.11 -485.13 -167.59 -62.41 -26.26 -47.23 -45.87 -
EY 0.60 -0.21 -0.60 -1.60 -3.81 -2.12 -2.18 -
DY 6.44 4.87 2.35 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.35 0.36 0.40 0.30 0.44 0.49 -12.62%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 29/08/12 29/05/12 29/02/12 25/11/11 25/08/11 27/05/11 -
Price 0.77 0.59 0.56 0.67 0.64 0.58 0.70 -
P/RPS 19.51 15.23 13.87 14.15 10.83 9.35 9.98 56.15%
P/EPS 189.23 -477.05 -151.37 -68.54 -35.76 -40.28 -42.25 -
EY 0.53 -0.21 -0.66 -1.46 -2.80 -2.48 -2.37 -
DY 5.69 4.95 2.61 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.35 0.33 0.44 0.41 0.37 0.45 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