[INCKEN] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[INCKEN] INCH KENNETH KAJANG RUBBER PLC
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 145.0%
YoY- 183.47%
Quarter Report
Latest QR
Upcoming QR
INCKEN's Result
INCKEN's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 12,107 16,671 25,256 28,483 16,647 16,021 19,796 -7.86%
PBT -14,358 2,454 -8,027 2,389 -1,033 -8,072 2,978 -
Tax -230 -735 376 -1,106 -504 430 -698 -16.87%
NP -14,588 1,719 -7,651 1,283 -1,537 -7,642 2,280 -
-
NP to SH -14,588 1,719 -7,651 1,283 -1,537 -7,642 2,280 -
-
Tax Rate - 29.95% - 46.30% - - 23.44% -
Total Cost 26,695 14,952 32,907 27,200 18,184 23,663 17,516 7.26%
-
Net Worth 701,746 726,604 662,624 3,860,000 487,489 539,022 350,259 12.26%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 12,121 18,494 - - - - - -
Div Payout % 0.00% 1,075.86% - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 701,746 726,604 662,624 3,860,000 487,489 539,022 350,259 12.26%
NOSH 403,302 422,444 427,500 3,860,000 420,249 421,111 422,000 -0.75%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -120.49% 10.31% -30.29% 4.50% -9.23% -47.70% 11.52% -
ROE -2.08% 0.24% -1.15% 0.03% -0.32% -1.42% 0.65% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 3.00 3.95 5.91 0.74 3.96 3.80 4.69 -7.17%
EPS -3.62 0.41 -1.79 0.03 -0.37 -1.81 0.54 -
DPS 3.01 4.38 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.72 1.55 1.00 1.16 1.28 0.83 13.11%
Adjusted Per Share Value based on latest NOSH - 3,860,000
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 2.88 3.96 6.00 6.77 3.96 3.81 4.70 -7.83%
EPS -3.47 0.41 -1.82 0.30 -0.37 -1.82 0.54 -
DPS 2.88 4.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6678 1.7269 1.5749 9.1741 1.1586 1.2811 0.8325 12.26%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.925 0.68 0.47 0.61 0.34 0.32 0.63 -
P/RPS 30.81 17.23 7.96 82.67 8.58 8.41 13.43 14.82%
P/EPS -25.57 167.11 -26.26 1,835.23 -92.96 -17.63 116.61 -
EY -3.91 0.60 -3.81 0.05 -1.08 -5.67 0.86 -
DY 3.25 6.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.40 0.30 0.61 0.29 0.25 0.76 -5.82%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 28/11/12 25/11/11 29/11/10 30/11/09 28/11/08 30/11/07 -
Price 0.88 0.77 0.64 0.71 0.44 0.24 0.70 -
P/RPS 29.31 19.51 10.83 96.22 11.11 6.31 14.92 11.89%
P/EPS -24.33 189.23 -35.76 2,136.09 -120.31 -13.23 129.56 -
EY -4.11 0.53 -2.80 0.05 -0.83 -7.56 0.77 -
DY 3.42 5.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.45 0.41 0.71 0.38 0.19 0.84 -7.97%

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