[INCKEN] YoY TTM Result on 2020-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 11,848 15,462 19,569 11,890 9,022 13,263 24,088 -11.14% YoY % -23.37% -20.99% 64.58% 31.79% -31.98% -44.94% - Horiz. % 49.19% 64.19% 81.24% 49.36% 37.45% 55.06% 100.00%
PBT -11,912 -15,649 -16,777 4,405 -5,357 -5,222 -34,664 -16.29% YoY % 23.88% 6.72% -480.86% 182.23% -2.59% 84.94% - Horiz. % 34.36% 45.14% 48.40% -12.71% 15.45% 15.06% 100.00%
Tax 233 -34 -637 -923 -181 -83 -301 - YoY % 785.29% 94.66% 30.99% -409.94% -118.07% 72.43% - Horiz. % -77.41% 11.30% 211.63% 306.64% 60.13% 27.57% 100.00%
NP -11,679 -15,683 -17,414 3,482 -5,538 -5,305 -34,965 -16.69% YoY % 25.53% 9.94% -600.11% 162.87% -4.39% 84.83% - Horiz. % 33.40% 44.85% 49.80% -9.96% 15.84% 15.17% 100.00%
NP to SH -11,679 -15,683 -17,414 3,482 -5,538 -5,305 -34,965 -16.69% YoY % 25.53% 9.94% -600.11% 162.87% -4.39% 84.83% - Horiz. % 33.40% 44.85% 49.80% -9.96% 15.84% 15.17% 100.00%
Tax Rate - % - % - % 20.95 % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 23,527 31,145 36,983 8,408 14,560 18,568 59,053 -14.21% YoY % -24.46% -15.79% 339.85% -42.25% -21.59% -68.56% - Horiz. % 39.84% 52.74% 62.63% 14.24% 24.66% 31.44% 100.00%
Net Worth 613,453 617,240 631,742 633,038 631,428 605,500 703,842 -2.26% YoY % -0.61% -2.30% -0.20% 0.25% 4.28% -13.97% - Horiz. % 87.16% 87.70% 89.76% 89.94% 89.71% 86.03% 100.00%
Dividend 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 0 0 0 0 0 4,390 8,781 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -50.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 50.00% 100.00%
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 613,453 617,240 631,742 633,038 631,428 605,500 703,842 -2.26% YoY % -0.61% -2.30% -0.20% 0.25% 4.28% -13.97% - Horiz. % 87.16% 87.70% 89.76% 89.94% 89.71% 86.03% 100.00%
NOSH 378,675 378,675 402,384 403,209 404,761 350,000 404,507 -1.09% YoY % 0.00% -5.89% -0.20% -0.38% 15.65% -13.47% - Horiz. % 93.61% 93.61% 99.48% 99.68% 100.06% 86.53% 100.00%
Ratio Analysis 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -98.57 % -101.43 % -88.99 % 29.29 % -61.38 % -40.00 % -145.16 % -6.24% YoY % 2.82% -13.98% -403.82% 147.72% -53.45% 72.44% - Horiz. % 67.90% 69.87% 61.30% -20.18% 42.28% 27.56% 100.00%
ROE -1.90 % -2.54 % -2.76 % 0.55 % -0.88 % -0.88 % -4.97 % -14.80% YoY % 25.20% 7.97% -601.82% 162.50% 0.00% 82.29% - Horiz. % 38.23% 51.11% 55.53% -11.07% 17.71% 17.71% 100.00%
Per Share 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 3.13 4.08 4.86 2.95 2.23 3.79 5.95 -10.14% YoY % -23.28% -16.05% 64.75% 32.29% -41.16% -36.30% - Horiz. % 52.61% 68.57% 81.68% 49.58% 37.48% 63.70% 100.00%
EPS -3.08 -4.14 -4.33 0.86 -1.37 -1.52 -8.64 -15.78% YoY % 25.60% 4.39% -603.49% 162.77% 9.87% 82.41% - Horiz. % 35.65% 47.92% 50.12% -9.95% 15.86% 17.59% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.25 2.18 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -42.66% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 57.34% 100.00%
NAPS 1.6200 1.6300 1.5700 1.5700 1.5600 1.7300 1.7400 -1.18% YoY % -0.61% 3.82% 0.00% 0.64% -9.83% -0.57% - Horiz. % 93.10% 93.68% 90.23% 90.23% 89.66% 99.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 420,750 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 2.82 3.67 4.65 2.83 2.14 3.15 5.73 -11.14% YoY % -23.16% -21.08% 64.31% 32.24% -32.06% -45.03% - Horiz. % 49.21% 64.05% 81.15% 49.39% 37.35% 54.97% 100.00%
EPS -2.78 -3.73 -4.14 0.83 -1.32 -1.26 -8.31 -16.67% YoY % 25.47% 9.90% -598.80% 162.88% -4.76% 84.84% - Horiz. % 33.45% 44.89% 49.82% -9.99% 15.88% 15.16% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.04 2.09 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -50.24% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 49.76% 100.00%
NAPS 1.4580 1.4670 1.5015 1.5045 1.5007 1.4391 1.6728 -2.26% YoY % -0.61% -2.30% -0.20% 0.25% 4.28% -13.97% - Horiz. % 87.16% 87.70% 89.76% 89.94% 89.71% 86.03% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.5250 0.6150 0.6750 0.7000 0.7000 0.7000 0.8850 -
P/RPS 16.78 15.06 13.88 23.74 31.40 18.47 14.86 2.04% YoY % 11.42% 8.50% -41.53% -24.39% 70.01% 24.29% - Horiz. % 112.92% 101.35% 93.41% 159.76% 211.31% 124.29% 100.00%
P/EPS -17.02 -14.85 -15.60 81.06 -51.16 -46.18 -10.24 8.83% YoY % -14.61% 4.81% -119.25% 258.44% -10.78% -350.98% - Horiz. % 166.21% 145.02% 152.34% -791.60% 499.61% 450.98% 100.00%
EY -5.87 -6.73 -6.41 1.23 -1.95 -2.17 -9.77 -8.13% YoY % 12.78% -4.99% -621.14% 163.08% 10.14% 77.79% - Horiz. % 60.08% 68.88% 65.61% -12.59% 19.96% 22.21% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.79 2.46 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -27.24% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 72.76% 100.00%
P/NAPS 0.32 0.38 0.43 0.45 0.45 0.40 0.51 -7.47% YoY % -15.79% -11.63% -4.44% 0.00% 12.50% -21.57% - Horiz. % 62.75% 74.51% 84.31% 88.24% 88.24% 78.43% 100.00%
Price Multiplier on Announcement Date 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 27/08/19 30/08/18 25/08/17 30/08/16 28/08/15 28/08/14 -
Price 0.5150 0.6000 0.6700 0.6900 0.7350 0.6500 0.8800 -
P/RPS 16.46 14.69 13.78 23.40 32.97 17.15 14.78 1.81% YoY % 12.05% 6.60% -41.11% -29.03% 92.24% 16.04% - Horiz. % 111.37% 99.39% 93.23% 158.32% 223.07% 116.04% 100.00%
P/EPS -16.70 -14.49 -15.48 79.90 -53.72 -42.88 -10.18 8.59% YoY % -15.25% 6.40% -119.37% 248.73% -25.28% -321.22% - Horiz. % 164.05% 142.34% 152.06% -784.87% 527.70% 421.22% 100.00%
EY -5.99 -6.90 -6.46 1.25 -1.86 -2.33 -9.82 -7.90% YoY % 13.19% -6.81% -616.80% 167.20% 20.17% 76.27% - Horiz. % 61.00% 70.26% 65.78% -12.73% 18.94% 23.73% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.93 2.48 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -22.18% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 77.82% 100.00%
P/NAPS 0.32 0.37 0.43 0.44 0.47 0.38 0.51 -7.47% YoY % -13.51% -13.95% -2.27% -6.38% 23.68% -25.49% - Horiz. % 62.75% 72.55% 84.31% 86.27% 92.16% 74.51% 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.
Comment
IKK_Q2_2020.doc 
