[INCKEN] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[INCKEN] INCH KENNETH KAJANG RUBBER PLC
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 157.71%
YoY- 206.39%
Quarter Report
Latest QR
Upcoming QR
INCKEN's Result
INCKEN's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 12,107 11,866 13,121 16,408 16,671 16,417 16,977 -20.16%
PBT -14,358 5,232 5,266 4,757 2,454 -232 -1,365 379.38%
Tax -230 -335 -323 -327 -735 -292 -191 13.17%
NP -14,588 4,897 4,943 4,430 1,719 -524 -1,556 344.01%
-
NP to SH -14,588 4,897 4,943 4,430 1,719 -524 -1,556 344.01%
-
Tax Rate - 6.40% 6.13% 6.87% 29.95% - - -
Total Cost 26,695 6,969 8,178 11,978 14,952 16,941 18,533 27.51%
-
Net Worth 701,746 715,057 732,706 420,909 726,604 724,500 719,205 -1.62%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 12,121 18,289 24,475 24,639 18,494 12,326 6,140 57.30%
Div Payout % 0.00% 373.48% 495.14% 556.19% 1,075.86% 0.00% 0.00% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 701,746 715,057 732,706 420,909 726,604 724,500 719,205 -1.62%
NOSH 403,302 399,473 409,333 420,909 422,444 423,684 420,588 -2.75%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -120.49% 41.27% 37.67% 27.00% 10.31% -3.19% -9.17% -
ROE -2.08% 0.68% 0.67% 1.05% 0.24% -0.07% -0.22% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3.00 2.97 3.21 3.90 3.95 3.87 4.04 -17.98%
EPS -3.62 1.23 1.21 1.05 0.41 -0.12 -0.37 356.80%
DPS 3.01 4.58 5.98 5.84 4.38 2.92 1.46 61.91%
NAPS 1.74 1.79 1.79 1.00 1.72 1.71 1.71 1.16%
Adjusted Per Share Value based on latest NOSH - 420,909
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.88 2.82 3.12 3.90 3.96 3.90 4.03 -20.05%
EPS -3.47 1.16 1.17 1.05 0.41 -0.12 -0.37 344.11%
DPS 2.88 4.35 5.82 5.86 4.40 2.93 1.46 57.22%
NAPS 1.6678 1.6995 1.7414 1.0004 1.7269 1.7219 1.7093 -1.62%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.925 0.90 0.925 0.85 0.68 0.60 0.62 -
P/RPS 30.81 30.30 28.86 21.80 17.23 15.48 15.36 58.98%
P/EPS -25.57 73.42 76.60 80.76 167.11 -485.13 -167.59 -71.41%
EY -3.91 1.36 1.31 1.24 0.60 -0.21 -0.60 248.48%
DY 3.25 5.09 6.46 6.87 6.44 4.87 2.35 24.10%
P/NAPS 0.53 0.50 0.52 0.85 0.40 0.35 0.36 29.38%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 28/08/13 23/05/13 27/02/13 28/11/12 29/08/12 29/05/12 -
Price 0.88 0.89 0.95 0.905 0.77 0.59 0.56 -
P/RPS 29.31 29.96 29.64 23.22 19.51 15.23 13.87 64.59%
P/EPS -24.33 72.60 78.67 85.99 189.23 -477.05 -151.37 -70.40%
EY -4.11 1.38 1.27 1.16 0.53 -0.21 -0.66 238.10%
DY 3.42 5.14 6.29 6.45 5.69 4.95 2.61 19.72%
P/NAPS 0.51 0.50 0.53 0.91 0.45 0.35 0.33 33.63%

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