[INCKEN] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[INCKEN] INCH KENNETH KAJANG RUBBER PLC
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 168.58%
YoY- 171.8%
Quarter Report
Latest QR
Upcoming QR
INCKEN's Result
INCKEN's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 16,408 20,173 28,158 17,582 17,550 19,736 19,169 -2.55%
PBT 4,757 -3,973 -4,230 1,557 -1,388 -163 -18,965 -
Tax -327 -191 -695 -503 -80 -177 -280 2.61%
NP 4,430 -4,164 -4,925 1,054 -1,468 -340 -19,245 -
-
NP to SH 4,430 -4,164 -4,925 1,054 -1,468 -340 -19,245 -
-
Tax Rate 6.87% - - 32.31% - - - -
Total Cost 11,978 24,337 33,083 16,528 19,018 20,076 38,414 -17.63%
-
Net Worth 420,909 656,039 740,999 443,333 520,384 539,068 337,789 3.73%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 24,639 - - - - - - -
Div Payout % 556.19% - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 420,909 656,039 740,999 443,333 520,384 539,068 337,789 3.73%
NOSH 420,909 425,999 475,000 443,333 423,076 421,147 422,236 -0.05%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 27.00% -20.64% -17.49% 5.99% -8.36% -1.72% -100.40% -
ROE 1.05% -0.63% -0.66% 0.24% -0.28% -0.06% -5.70% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.90 4.74 5.93 3.97 4.15 4.69 4.54 -2.49%
EPS 1.05 -0.98 -1.04 0.24 -0.35 -0.08 -4.56 -
DPS 5.84 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.54 1.56 1.00 1.23 1.28 0.80 3.78%
Adjusted Per Share Value based on latest NOSH - 443,333
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.90 4.79 6.69 4.18 4.17 4.69 4.56 -2.56%
EPS 1.05 -0.99 -1.17 0.25 -0.35 -0.08 -4.57 -
DPS 5.86 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0004 1.5592 1.7611 1.0537 1.2368 1.2812 0.8028 3.73%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.85 0.61 0.83 0.46 0.25 0.67 0.48 -
P/RPS 21.80 12.88 14.00 11.60 6.03 14.30 10.57 12.81%
P/EPS 80.76 -62.41 -80.05 193.49 -72.05 -829.91 -10.53 -
EY 1.24 -1.60 -1.25 0.52 -1.39 -0.12 -9.50 -
DY 6.87 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.40 0.53 0.46 0.20 0.52 0.60 5.97%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 25/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.905 0.67 0.71 0.47 0.20 0.54 0.56 -
P/RPS 23.22 14.15 11.98 11.85 4.82 11.52 12.34 11.10%
P/EPS 85.99 -68.54 -68.48 197.69 -57.64 -668.88 -12.29 -
EY 1.16 -1.46 -1.46 0.51 -1.73 -0.15 -8.14 -
DY 6.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.44 0.46 0.47 0.16 0.42 0.70 4.46%

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