Highlights

[INCKEN] YoY TTM Result on 2020-06-30 [#2]

Stock [INCKEN]: INCH KENNETH KAJANG RUBBER PLC
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -14.72%    YoY -     25.53%
Quarter Report


View:


Show?  YoY % Horiz. %

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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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