[INCKEN] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[INCKEN] INCH KENNETH KAJANG RUBBER PLC
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -2416.73%
YoY- -1024.99%
Quarter Report
Latest QR
Upcoming QR
INCKEN's Result
INCKEN's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 4,551 3,163 5,734 4,729 4,488 4,234 7,153 -7.25%
PBT 6,276 1,420 2,893 -17,285 2,305 -381 1,515 26.70%
Tax -736 -181 -313 -299 -404 39 -743 -0.15%
NP 5,540 1,239 2,580 -17,584 1,901 -342 772 38.84%
-
NP to SH 5,540 1,239 2,580 -17,584 1,901 -342 772 38.84%
-
Tax Rate 11.73% 12.75% 10.82% - 17.53% - 49.04% -
Total Cost -989 1,924 3,154 22,313 2,587 4,576 6,381 -
-
Net Worth 633,165 722,749 705,468 701,746 726,604 662,624 4,477,599 -27.79%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - 6,294 - - -
Div Payout % - - - - 331.11% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 633,165 722,749 705,468 701,746 726,604 662,624 4,477,599 -27.79%
NOSH 420,750 412,999 403,125 403,302 422,444 427,500 3,860,000 -30.86%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 121.73% 39.17% 44.99% -371.83% 42.36% -8.08% 10.79% -
ROE 0.87% 0.17% 0.37% -2.51% 0.26% -0.05% 0.02% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 1.13 0.77 1.42 1.17 1.06 0.99 0.19 34.56%
EPS 1.39 0.30 0.64 -4.36 0.45 -0.08 0.02 102.63%
DPS 0.00 0.00 0.00 0.00 1.49 0.00 0.00 -
NAPS 1.57 1.75 1.75 1.74 1.72 1.55 1.16 5.16%
Adjusted Per Share Value based on latest NOSH - 403,302
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 1.27 0.89 1.61 1.32 1.26 1.19 2.00 -7.28%
EPS 1.55 0.35 0.72 -4.92 0.53 -0.10 0.22 38.41%
DPS 0.00 0.00 0.00 0.00 1.76 0.00 0.00 -
NAPS 1.7729 2.0237 1.9753 1.9649 2.0345 1.8554 12.5373 -27.79%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.695 0.665 0.86 0.925 0.68 0.47 0.61 -
P/RPS 61.59 86.83 60.46 78.89 64.01 47.46 329.18 -24.35%
P/EPS 50.59 221.67 134.38 -21.22 151.11 -587.50 3,050.00 -49.46%
EY 1.98 0.45 0.74 -4.71 0.66 -0.17 0.03 100.90%
DY 0.00 0.00 0.00 0.00 2.19 0.00 0.00 -
P/NAPS 0.44 0.38 0.49 0.53 0.40 0.30 0.53 -3.05%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 26/11/15 24/11/14 29/11/13 28/11/12 25/11/11 29/11/10 -
Price 0.68 0.71 0.795 0.88 0.77 0.64 0.71 -
P/RPS 60.26 92.71 55.89 75.05 72.48 64.62 383.14 -26.50%
P/EPS 49.50 236.67 124.22 -20.18 171.11 -800.00 3,550.00 -50.90%
EY 2.02 0.42 0.81 -4.95 0.58 -0.13 0.03 101.57%
DY 0.00 0.00 0.00 0.00 1.94 0.00 0.00 -
P/NAPS 0.43 0.41 0.45 0.51 0.45 0.41 0.61 -5.65%

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