Highlights

[INCKEN] YoY Annualized Quarter Result on 2014-06-30 [#2]

Stock [INCKEN]: INCH KENNETH KAJANG RUBBER PLC
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -43.75%    YoY -     -332.81%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 12,904 10,034 12,568 33,320 13,290 22,374 29,886 -13.05%
  YoY % 28.60% -20.16% -62.28% 150.71% -40.60% -25.14% -
  Horiz. % 43.18% 33.57% 42.05% 111.49% 44.47% 74.86% 100.00%
PBT -1,700 -12,610 -5,516 -9,048 4,192 3,242 -4,240 -14.12%
  YoY % 86.52% -128.61% 39.04% -315.84% 29.30% 176.46% -
  Horiz. % 40.09% 297.41% 130.09% 213.40% -98.87% -76.46% 100.00%
Tax -656 0 -92 -204 -218 -202 0 -
  YoY % 0.00% 0.00% 54.90% 6.42% -7.92% 0.00% -
  Horiz. % 324.75% -0.00% 45.54% 100.99% 107.92% 100.00% -
NP -2,356 -12,610 -5,608 -9,252 3,974 3,040 -4,240 -9.32%
  YoY % 81.32% -124.86% 39.39% -332.81% 30.72% 171.70% -
  Horiz. % 55.57% 297.41% 132.26% 218.21% -93.73% -71.70% 100.00%
NP to SH -2,356 -12,610 -5,608 -9,252 3,974 3,040 -4,240 -9.32%
  YoY % 81.32% -124.86% 39.39% -332.81% 30.72% 171.70% -
  Horiz. % 55.57% 297.41% 132.26% 218.21% -93.73% -71.70% 100.00%
Tax Rate - % - % - % - % 5.20 % 6.23 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% -16.53% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 83.47% 100.00% -
Total Cost 15,260 22,644 18,176 42,572 9,316 19,334 34,126 -12.54%
  YoY % -32.61% 24.58% -57.31% 356.98% -51.82% -43.35% -
  Horiz. % 44.72% 66.35% 53.26% 124.75% 27.30% 56.65% 100.00%
Net Worth 633,038 630,499 692,988 699,933 725,863 721,999 657,199 -0.62%
  YoY % 0.40% -9.02% -0.99% -3.57% 0.54% 9.86% -
  Horiz. % 96.32% 95.94% 105.45% 106.50% 110.45% 109.86% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - 12,582 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 413.89 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 633,038 630,499 692,988 699,933 725,863 721,999 657,199 -0.62%
  YoY % 0.40% -9.02% -0.99% -3.57% 0.54% 9.86% -
  Horiz. % 96.32% 95.94% 105.45% 106.50% 110.45% 109.86% 100.00%
NOSH 403,209 404,166 400,571 402,260 405,510 422,222 424,000 -0.83%
  YoY % -0.24% 0.90% -0.42% -0.80% -3.96% -0.42% -
  Horiz. % 95.10% 95.32% 94.47% 94.87% 95.64% 99.58% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -18.26 % -125.67 % -44.62 % -27.77 % 29.90 % 13.59 % -14.19 % 4.29%
  YoY % 85.47% -181.65% -60.68% -192.88% 120.01% 195.77% -
  Horiz. % 128.68% 885.62% 314.45% 195.70% -210.71% -95.77% 100.00%
ROE -0.37 % -2.00 % -0.81 % -1.32 % 0.55 % 0.42 % -0.65 % -8.96%
  YoY % 81.50% -146.91% 38.64% -340.00% 30.95% 164.62% -
  Horiz. % 56.92% 307.69% 124.62% 203.08% -84.62% -64.62% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 3.20 2.48 3.14 8.28 3.28 5.30 7.05 -12.32%
  YoY % 29.03% -21.02% -62.08% 152.44% -38.11% -24.82% -
  Horiz. % 45.39% 35.18% 44.54% 117.45% 46.52% 75.18% 100.00%
EPS -0.58 -3.12 -1.40 -2.30 0.98 0.72 -1.00 -8.67%
  YoY % 81.41% -122.86% 39.13% -334.69% 36.11% 172.00% -
  Horiz. % 58.00% 312.00% 140.00% 230.00% -98.00% -72.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.98 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.5700 1.5600 1.7300 1.7400 1.7900 1.7100 1.5500 0.21%
  YoY % 0.64% -9.83% -0.57% -2.79% 4.68% 10.32% -
  Horiz. % 101.29% 100.65% 111.61% 112.26% 115.48% 110.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 420,750
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 3.07 2.38 2.99 7.92 3.16 5.32 7.10 -13.03%
  YoY % 28.99% -20.40% -62.25% 150.63% -40.60% -25.07% -
  Horiz. % 43.24% 33.52% 42.11% 111.55% 44.51% 74.93% 100.00%
EPS -0.56 -3.00 -1.33 -2.20 0.94 0.72 -1.01 -9.35%
  YoY % 81.33% -125.56% 39.55% -334.04% 30.56% 171.29% -
  Horiz. % 55.45% 297.03% 131.68% 217.82% -93.07% -71.29% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.99 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.5045 1.4985 1.6470 1.6635 1.7252 1.7160 1.5620 -0.62%
  YoY % 0.40% -9.02% -0.99% -3.58% 0.54% 9.86% -
  Horiz. % 96.32% 95.93% 105.44% 106.50% 110.45% 109.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.7000 0.7000 0.7000 0.8850 0.9000 0.6000 0.6800 -
P/RPS 21.87 28.20 22.31 10.68 27.46 11.32 9.65 14.60%
  YoY % -22.45% 26.40% 108.90% -61.11% 142.58% 17.31% -
  Horiz. % 226.63% 292.23% 231.19% 110.67% 284.56% 117.31% 100.00%
P/EPS -119.80 -22.44 -50.00 -38.48 91.84 83.33 -68.00 9.89%
  YoY % -433.87% 55.12% -29.94% -141.90% 10.21% 222.54% -
  Horiz. % 176.18% 33.00% 73.53% 56.59% -135.06% -122.54% 100.00%
EY -0.83 -4.46 -2.00 -2.60 1.09 1.20 -1.47 -9.08%
  YoY % 81.39% -123.00% 23.08% -338.53% -9.17% 181.63% -
  Horiz. % 56.46% 303.40% 136.05% 176.87% -74.15% -81.63% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.97 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.45 0.45 0.40 0.51 0.50 0.35 0.44 0.37%
  YoY % 0.00% 12.50% -21.57% 2.00% 42.86% -20.45% -
  Horiz. % 102.27% 102.27% 90.91% 115.91% 113.64% 79.55% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 25/08/17 30/08/16 28/08/15 28/08/14 28/08/13 29/08/12 25/08/11 -
Price 0.6900 0.7350 0.6500 0.8800 0.8900 0.5900 0.5800 -
P/RPS 21.56 29.61 20.72 10.62 27.16 11.13 8.23 17.39%
  YoY % -27.19% 42.91% 95.10% -60.90% 144.03% 35.24% -
  Horiz. % 261.97% 359.78% 251.76% 129.04% 330.01% 135.24% 100.00%
P/EPS -118.09 -23.56 -46.43 -38.26 90.82 81.94 -58.00 12.57%
  YoY % -401.23% 49.26% -21.35% -142.13% 10.84% 241.28% -
  Horiz. % 203.60% 40.62% 80.05% 65.97% -156.59% -141.28% 100.00%
EY -0.85 -4.24 -2.15 -2.61 1.10 1.22 -1.72 -11.07%
  YoY % 79.95% -97.21% 17.62% -337.27% -9.84% 170.93% -
  Horiz. % 49.42% 246.51% 125.00% 151.74% -63.95% -70.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 5.05 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.44 0.47 0.38 0.51 0.50 0.35 0.37 2.93%
  YoY % -6.38% 23.68% -25.49% 2.00% 42.86% -5.41% -
  Horiz. % 118.92% 127.03% 102.70% 137.84% 135.14% 94.59% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS