[INCKEN] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[INCKEN] INCH KENNETH KAJANG RUBBER PLC
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 10.88%
YoY- 71.75%
Quarter Report
Latest QR
Upcoming QR
INCKEN's Result
INCKEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 7,260 7,448 19,568 11,172 24,320 37,104 31,768 -21.79%
PBT -15,020 -10,796 -6,436 4,896 2,860 -7,572 1,296 -
Tax 0 0 0 16 0 0 -688 -
NP -15,020 -10,796 -6,436 4,912 2,860 -7,572 608 -
-
NP to SH -15,020 -10,796 -6,436 4,912 2,860 -7,572 608 -
-
Tax Rate - - - -0.33% 0.00% - 53.09% -
Total Cost 22,280 18,244 26,004 6,260 21,460 44,676 31,160 -5.43%
-
Net Worth 633,908 700,934 711,982 732,706 719,205 652,033 440,799 6.23%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 17,563 17,699 - 24,730 - - -
Div Payout % - 0.00% 0.00% - 864.71% - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 633,908 700,934 711,982 732,706 719,205 652,033 440,799 6.23%
NOSH 403,763 402,835 402,249 409,333 420,588 420,666 380,000 1.01%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -206.89% -144.95% -32.89% 43.97% 11.76% -20.41% 1.91% -
ROE -2.37% -1.54% -0.90% 0.67% 0.40% -1.16% 0.14% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1.80 1.85 4.86 2.73 5.78 8.82 8.36 -22.56%
EPS -3.72 -2.68 -1.60 1.20 0.68 -1.80 0.16 -
DPS 0.00 4.36 4.40 0.00 5.88 0.00 0.00 -
NAPS 1.57 1.74 1.77 1.79 1.71 1.55 1.16 5.16%
Adjusted Per Share Value based on latest NOSH - 409,333
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1.73 1.77 4.65 2.66 5.78 8.82 7.55 -21.75%
EPS -3.57 -2.57 -1.53 1.17 0.68 -1.80 0.14 -
DPS 0.00 4.17 4.21 0.00 5.88 0.00 0.00 -
NAPS 1.5066 1.6659 1.6922 1.7414 1.7093 1.5497 1.0477 6.23%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.715 0.73 0.815 0.925 0.62 0.76 0.50 -
P/RPS 39.76 39.48 16.75 33.89 10.72 8.62 5.98 37.08%
P/EPS -19.22 -27.24 -50.94 77.08 91.18 -42.22 312.50 -
EY -5.20 -3.67 -1.96 1.30 1.10 -2.37 0.32 -
DY 0.00 5.97 5.40 0.00 9.48 0.00 0.00 -
P/NAPS 0.46 0.42 0.46 0.52 0.36 0.49 0.43 1.12%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 22/05/15 29/05/14 23/05/13 29/05/12 27/05/11 25/05/10 -
Price 0.70 0.71 0.81 0.95 0.56 0.70 0.48 -
P/RPS 38.93 38.40 16.65 34.81 9.68 7.94 5.74 37.54%
P/EPS -18.82 -26.49 -50.63 79.17 82.35 -38.89 300.00 -
EY -5.31 -3.77 -1.98 1.26 1.21 -2.57 0.33 -
DY 0.00 6.14 5.43 0.00 10.50 0.00 0.00 -
P/NAPS 0.45 0.41 0.46 0.53 0.33 0.45 0.41 1.56%

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