[INCKEN] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[INCKEN] INCH KENNETH KAJANG RUBBER PLC
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 52.83%
YoY- 75.5%
Quarter Report
Latest QR
Upcoming QR
INCKEN's Result
INCKEN's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 10,692 13,263 20,609 23,639 25,093 24,088 16,172 -24.08%
PBT -6,695 -5,222 -7,933 -6,843 -14,486 -34,664 -31,022 -63.98%
Tax 49 -83 -139 -139 -315 -301 -312 -
NP -6,646 -5,305 -8,072 -6,982 -14,801 -34,965 -31,334 -64.40%
-
NP to SH -6,646 -5,305 -8,072 -6,982 -14,801 -34,965 -31,334 -64.40%
-
Tax Rate - - - - - - - -
Total Cost 17,338 18,568 28,681 30,621 39,894 59,053 47,506 -48.89%
-
Net Worth 722,749 605,500 700,934 701,661 705,468 703,842 711,982 1.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 4,390 4,390 4,390 4,424 8,781 8,781 8,781 -36.98%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 722,749 605,500 700,934 701,661 705,468 703,842 711,982 1.00%
NOSH 412,999 350,000 402,835 403,253 403,125 404,507 402,249 1.77%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -62.16% -40.00% -39.17% -29.54% -58.98% -145.16% -193.75% -
ROE -0.92% -0.88% -1.15% -1.00% -2.10% -4.97% -4.40% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 2.59 3.79 5.12 5.86 6.22 5.95 4.02 -25.38%
EPS -1.61 -1.52 -2.00 -1.73 -3.67 -8.64 -7.79 -65.01%
DPS 1.06 1.25 1.09 1.10 2.18 2.18 2.18 -38.13%
NAPS 1.75 1.73 1.74 1.74 1.75 1.74 1.77 -0.75%
Adjusted Per Share Value based on latest NOSH - 403,253
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 2.54 3.15 4.90 5.62 5.96 5.73 3.84 -24.06%
EPS -1.58 -1.26 -1.92 -1.66 -3.52 -8.31 -7.45 -64.40%
DPS 1.04 1.04 1.04 1.05 2.09 2.09 2.09 -37.17%
NAPS 1.7178 1.4391 1.6659 1.6676 1.6767 1.6728 1.6922 1.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.665 0.70 0.73 0.72 0.86 0.885 0.815 -
P/RPS 25.69 18.47 14.27 12.28 13.82 14.86 20.27 17.09%
P/EPS -41.32 -46.18 -36.43 -41.58 -23.42 -10.24 -10.46 149.68%
EY -2.42 -2.17 -2.74 -2.40 -4.27 -9.77 -9.56 -59.95%
DY 1.60 1.79 1.49 1.53 2.53 2.46 2.67 -28.89%
P/NAPS 0.38 0.40 0.42 0.41 0.49 0.51 0.46 -11.94%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 28/08/15 22/05/15 26/02/15 24/11/14 28/08/14 29/05/14 -
Price 0.71 0.65 0.71 0.73 0.795 0.88 0.81 -
P/RPS 27.43 17.15 13.88 12.45 12.77 14.78 20.15 22.80%
P/EPS -44.12 -42.88 -35.43 -42.16 -21.65 -10.18 -10.40 161.83%
EY -2.27 -2.33 -2.82 -2.37 -4.62 -9.82 -9.62 -61.78%
DY 1.50 1.93 1.54 1.51 2.74 2.48 2.69 -32.22%
P/NAPS 0.41 0.38 0.41 0.42 0.45 0.51 0.46 -7.37%

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