[INCKEN] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[INCKEN] INCH KENNETH KAJANG RUBBER PLC
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -17.04%
YoY- -696.34%
Quarter Report
Latest QR
Upcoming QR
INCKEN's Result
INCKEN's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 25,093 12,107 16,671 25,256 28,483 16,647 16,021 7.76%
PBT -14,486 -14,358 2,454 -8,027 2,389 -1,033 -8,072 10.23%
Tax -315 -230 -735 376 -1,106 -504 430 -
NP -14,801 -14,588 1,719 -7,651 1,283 -1,537 -7,642 11.64%
-
NP to SH -14,801 -14,588 1,719 -7,651 1,283 -1,537 -7,642 11.64%
-
Tax Rate - - 29.95% - 46.30% - - -
Total Cost 39,894 26,695 14,952 32,907 27,200 18,184 23,663 9.09%
-
Net Worth 705,468 701,746 726,604 662,624 3,860,000 487,489 539,022 4.58%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 8,781 12,121 18,494 - - - - -
Div Payout % 0.00% 0.00% 1,075.86% - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 705,468 701,746 726,604 662,624 3,860,000 487,489 539,022 4.58%
NOSH 403,125 403,302 422,444 427,500 3,860,000 420,249 421,111 -0.72%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -58.98% -120.49% 10.31% -30.29% 4.50% -9.23% -47.70% -
ROE -2.10% -2.08% 0.24% -1.15% 0.03% -0.32% -1.42% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 6.22 3.00 3.95 5.91 0.74 3.96 3.80 8.55%
EPS -3.67 -3.62 0.41 -1.79 0.03 -0.37 -1.81 12.49%
DPS 2.18 3.01 4.38 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.74 1.72 1.55 1.00 1.16 1.28 5.34%
Adjusted Per Share Value based on latest NOSH - 427,500
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 7.03 3.39 4.67 7.07 7.98 4.66 4.49 7.75%
EPS -4.14 -4.08 0.48 -2.14 0.36 -0.43 -2.14 11.62%
DPS 2.46 3.39 5.18 0.00 0.00 0.00 0.00 -
NAPS 1.9753 1.9649 2.0345 1.8554 10.808 1.365 1.5093 4.58%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.86 0.925 0.68 0.47 0.61 0.34 0.32 -
P/RPS 13.82 30.81 17.23 7.96 82.67 8.58 8.41 8.62%
P/EPS -23.42 -25.57 167.11 -26.26 1,835.23 -92.96 -17.63 4.84%
EY -4.27 -3.91 0.60 -3.81 0.05 -1.08 -5.67 -4.61%
DY 2.53 3.25 6.44 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.53 0.40 0.30 0.61 0.29 0.25 11.86%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 24/11/14 29/11/13 28/11/12 25/11/11 29/11/10 30/11/09 28/11/08 -
Price 0.795 0.88 0.77 0.64 0.71 0.44 0.24 -
P/RPS 12.77 29.31 19.51 10.83 96.22 11.11 6.31 12.46%
P/EPS -21.65 -24.33 189.23 -35.76 2,136.09 -120.31 -13.23 8.55%
EY -4.62 -4.11 0.53 -2.80 0.05 -0.83 -7.56 -7.87%
DY 2.74 3.42 5.69 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.51 0.45 0.41 0.71 0.38 0.19 15.44%

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