[INCKEN] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[INCKEN] INCH KENNETH KAJANG RUBBER PLC
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -483.87%
YoY- -567.27%
Quarter Report
Latest QR
Upcoming QR
INCKEN's Result
INCKEN's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 14,073 16,408 20,173 28,158 17,582 17,550 19,736 -5.47%
PBT -28,189 4,757 -3,973 -4,230 1,557 -1,388 -163 135.85%
Tax -308 -327 -191 -695 -503 -80 -177 9.66%
NP -28,497 4,430 -4,164 -4,925 1,054 -1,468 -340 109.05%
-
NP to SH -28,497 4,430 -4,164 -4,925 1,054 -1,468 -340 109.05%
-
Tax Rate - 6.87% - - 32.31% - - -
Total Cost 42,570 11,978 24,337 33,083 16,528 19,018 20,076 13.33%
-
Net Worth 718,063 420,909 656,039 740,999 443,333 520,384 539,068 4.89%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 10,333 24,639 - - - - - -
Div Payout % 0.00% 556.19% - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 718,063 420,909 656,039 740,999 443,333 520,384 539,068 4.89%
NOSH 403,406 420,909 425,999 475,000 443,333 423,076 421,147 -0.71%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -202.49% 27.00% -20.64% -17.49% 5.99% -8.36% -1.72% -
ROE -3.97% 1.05% -0.63% -0.66% 0.24% -0.28% -0.06% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 3.49 3.90 4.74 5.93 3.97 4.15 4.69 -4.80%
EPS -7.06 1.05 -0.98 -1.04 0.24 -0.35 -0.08 110.85%
DPS 2.54 5.84 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.00 1.54 1.56 1.00 1.23 1.28 5.64%
Adjusted Per Share Value based on latest NOSH - 475,000
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 3.94 4.59 5.65 7.88 4.92 4.91 5.53 -5.48%
EPS -7.98 1.24 -1.17 -1.38 0.30 -0.41 -0.10 107.35%
DPS 2.89 6.90 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0106 1.1785 1.8369 2.0748 1.2413 1.4571 1.5094 4.89%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.83 0.85 0.61 0.83 0.46 0.25 0.67 -
P/RPS 23.79 21.80 12.88 14.00 11.60 6.03 14.30 8.84%
P/EPS -11.75 80.76 -62.41 -80.05 193.49 -72.05 -829.91 -50.78%
EY -8.51 1.24 -1.60 -1.25 0.52 -1.39 -0.12 103.31%
DY 3.06 6.87 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.85 0.40 0.53 0.46 0.20 0.52 -1.66%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 17/03/14 27/02/13 29/02/12 25/02/11 25/02/10 27/02/09 29/02/08 -
Price 0.815 0.905 0.67 0.71 0.47 0.20 0.54 -
P/RPS 23.36 23.22 14.15 11.98 11.85 4.82 11.52 12.49%
P/EPS -11.54 85.99 -68.54 -68.48 197.69 -57.64 -668.88 -49.13%
EY -8.67 1.16 -1.46 -1.46 0.51 -1.73 -0.15 96.51%
DY 3.12 6.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.91 0.44 0.46 0.47 0.16 0.42 1.52%

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