[INCKEN] YoY Annual (Unaudited) 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
YoY- 15.33%
Quarter Report
Latest QR
Upcoming QR
INCKEN's Result
INCKEN's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 23,639 14,073 16,408 20,173 28,165 17,582 17,550 5.08%
PBT -6,988 -28,189 4,757 -3,973 -4,223 1,483 -1,459 29.81%
Tax -139 -308 -327 -191 -695 -501 -81 9.41%
NP -7,127 -28,497 4,430 -4,164 -4,918 982 -1,540 29.07%
-
NP to SH -7,127 -28,497 4,430 -4,164 -4,918 982 -1,540 29.07%
-
Tax Rate - - 6.87% - - 33.78% - -
Total Cost 30,766 42,570 11,978 24,337 33,083 16,600 19,090 8.27%
-
Net Worth 700,620 719,725 740,321 719,581 654,874 466,577 485,005 6.31%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - 4,366 6,106 - - - - -
Div Payout % - 0.00% 137.85% - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 700,620 719,725 740,321 719,581 654,874 466,577 485,005 6.31%
NOSH 402,655 404,340 418,260 420,808 422,500 402,222 418,108 -0.62%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin -30.15% -202.49% 27.00% -20.64% -17.46% 5.59% -8.77% -
ROE -1.02% -3.96% 0.60% -0.58% -0.75% 0.21% -0.32% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 5.87 3.48 3.92 4.79 6.67 4.37 4.20 5.73%
EPS -1.77 -7.05 1.05 -0.99 -1.17 0.23 -0.37 29.79%
DPS 0.00 1.08 1.46 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.78 1.77 1.71 1.55 1.16 1.16 6.98%
Adjusted Per Share Value based on latest NOSH - 425,999
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 6.62 3.94 4.59 5.65 7.89 4.92 4.91 5.10%
EPS -2.00 -7.98 1.24 -1.17 -1.38 0.27 -0.43 29.18%
DPS 0.00 1.22 1.71 0.00 0.00 0.00 0.00 -
NAPS 1.9617 2.0152 2.0729 2.0148 1.8337 1.3064 1.358 6.31%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.72 0.83 0.85 0.61 0.83 0.46 0.25 -
P/RPS 12.26 23.85 21.67 12.72 12.45 10.52 5.96 12.76%
P/EPS -40.68 -11.78 80.25 -61.65 -71.30 188.41 -67.87 -8.17%
EY -2.46 -8.49 1.25 -1.62 -1.40 0.53 -1.47 8.95%
DY 0.00 1.30 1.72 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.47 0.48 0.36 0.54 0.40 0.22 10.92%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 17/03/14 27/02/13 29/02/12 25/02/11 25/02/10 27/02/09 -
Price 0.73 0.815 0.905 0.67 0.71 0.47 0.20 -
P/RPS 12.43 23.42 23.07 13.98 10.65 10.75 4.76 17.33%
P/EPS -41.24 -11.56 85.45 -67.71 -61.00 192.51 -54.30 -4.47%
EY -2.42 -8.65 1.17 -1.48 -1.64 0.52 -1.84 4.67%
DY 0.00 1.33 1.61 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.46 0.51 0.39 0.46 0.41 0.17 16.26%

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