[INCKEN] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[INCKEN] INCH KENNETH KAJANG RUBBER PLC
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 50.04%
YoY- 238.95%
Quarter Report
Latest QR
Upcoming QR
INCKEN's Result
INCKEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 12,596 29,858 15,165 20,900 25,569 29,438 14,904 -2.76%
PBT -1,785 -2,174 -20,252 5,234 -3,334 1,728 520 -
Tax -301 -553 -544 -673 52 -1,376 -569 -10.06%
NP -2,086 -2,728 -20,796 4,561 -3,282 352 -49 86.80%
-
NP to SH -2,086 -2,728 -20,796 4,561 -3,282 352 -49 86.80%
-
Tax Rate - - - 12.86% - 79.63% 109.42% -
Total Cost 14,682 32,586 35,961 16,338 28,851 29,086 14,953 -0.30%
-
Net Worth 702,243 702,058 704,903 726,434 646,796 3,062,400 486,483 6.30%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - 8,390 - - - -
Div Payout % - - - 183.95% - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 702,243 702,058 704,903 726,434 646,796 3,062,400 486,483 6.30%
NOSH 401,281 401,176 405,116 422,345 417,288 2,640,000 419,382 -0.73%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -16.57% -9.14% -137.13% 21.82% -12.84% 1.20% -0.33% -
ROE -0.30% -0.39% -2.95% 0.63% -0.51% 0.01% -0.01% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 3.14 7.44 3.74 4.95 6.13 1.12 3.55 -2.02%
EPS -0.52 -0.68 -5.13 1.08 -0.79 0.01 0.00 -
DPS 0.00 0.00 0.00 1.99 0.00 0.00 0.00 -
NAPS 1.75 1.75 1.74 1.72 1.55 1.16 1.16 7.09%
Adjusted Per Share Value based on latest NOSH - 422,444
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 2.99 7.10 3.60 4.97 6.08 7.00 3.54 -2.77%
EPS -0.50 -0.65 -4.94 1.08 -0.78 0.08 -0.01 91.88%
DPS 0.00 0.00 0.00 1.99 0.00 0.00 0.00 -
NAPS 1.669 1.6686 1.6753 1.7265 1.5372 7.2784 1.1562 6.30%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.665 0.86 0.925 0.68 0.47 0.61 0.34 -
P/RPS 21.19 11.55 24.71 13.74 7.67 54.70 9.57 14.15%
P/EPS -127.88 -126.47 -18.02 62.96 -59.75 4,575.00 -2,890.36 -40.51%
EY -0.78 -0.79 -5.55 1.59 -1.67 0.02 -0.03 72.07%
DY 0.00 0.00 0.00 2.92 0.00 0.00 0.00 -
P/NAPS 0.38 0.49 0.53 0.40 0.30 0.53 0.29 4.60%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 24/11/14 29/11/13 28/11/12 25/11/11 29/11/10 30/11/09 -
Price 0.71 0.795 0.88 0.77 0.64 0.71 0.44 -
P/RPS 22.62 10.68 23.51 15.56 10.44 63.67 12.38 10.56%
P/EPS -136.54 -116.91 -17.14 71.30 -81.36 5,325.00 -3,740.47 -42.38%
EY -0.73 -0.86 -5.83 1.40 -1.23 0.02 -0.03 70.18%
DY 0.00 0.00 0.00 2.58 0.00 0.00 0.00 -
P/NAPS 0.41 0.45 0.51 0.45 0.41 0.61 0.38 1.27%

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