[INCKEN] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[INCKEN] INCH KENNETH KAJANG RUBBER PLC
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- 163.77%
Quarter Report
Latest QR
Upcoming QR
INCKEN's Result
INCKEN's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 16,408 20,173 28,165 17,582 17,550 19,617 19,073 -2.47%
PBT 4,757 -3,973 -4,223 1,483 -1,459 911 -10,598 -
Tax -327 -191 -695 -501 -81 -176 -280 2.61%
NP 4,430 -4,164 -4,918 982 -1,540 735 -10,878 -
-
NP to SH 4,430 -4,164 -4,918 982 -1,540 735 -10,878 -
-
Tax Rate 6.87% - - 33.78% - 19.32% - -
Total Cost 11,978 24,337 33,083 16,600 19,090 18,882 29,951 -14.15%
-
Net Worth 740,321 719,581 654,874 466,577 485,005 553,411 336,957 14.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 6,106 - - - - - - -
Div Payout % 137.85% - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 740,321 719,581 654,874 466,577 485,005 553,411 336,957 14.00%
NOSH 418,260 420,808 422,500 402,222 418,108 432,352 421,196 -0.11%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 27.00% -20.64% -17.46% 5.59% -8.77% 3.75% -57.03% -
ROE 0.60% -0.58% -0.75% 0.21% -0.32% 0.13% -3.23% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.92 4.79 6.67 4.37 4.20 4.54 4.53 -2.37%
EPS 1.05 -0.99 -1.17 0.23 -0.37 0.17 2.59 -13.95%
DPS 1.46 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.71 1.55 1.16 1.16 1.28 0.80 14.13%
Adjusted Per Share Value based on latest NOSH - 443,333
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.90 4.79 6.69 4.18 4.17 4.66 4.53 -2.46%
EPS 1.05 -0.99 -1.17 0.23 -0.37 0.17 -2.59 -
DPS 1.45 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7595 1.7102 1.5564 1.1089 1.1527 1.3153 0.8008 14.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.85 0.61 0.83 0.46 0.25 0.67 0.48 -
P/RPS 21.67 12.72 12.45 10.52 5.96 14.77 10.60 12.64%
P/EPS 80.25 -61.65 -71.30 188.41 -67.87 394.12 -18.59 -
EY 1.25 -1.62 -1.40 0.53 -1.47 0.25 -5.38 -
DY 1.72 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.36 0.54 0.40 0.22 0.52 0.60 -3.64%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 25/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.905 0.67 0.71 0.47 0.20 0.54 0.56 -
P/RPS 23.07 13.98 10.65 10.75 4.76 11.90 12.37 10.93%
P/EPS 85.45 -67.71 -61.00 192.51 -54.30 317.65 -21.68 -
EY 1.17 -1.48 -1.64 0.52 -1.84 0.31 -4.61 -
DY 1.61 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.39 0.46 0.41 0.17 0.42 0.70 -5.13%

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