[IWCITY] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 26.9%
YoY- 297.93%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 258,415 253,058 201,557 217,948 199,373 180,578 169,206 32.65%
PBT 34,918 34,615 7,681 19,115 14,971 13,824 18,436 53.14%
Tax -6,405 -7,953 -3,006 -3,954 -3,024 -2,449 -3,405 52.44%
NP 28,513 26,662 4,675 15,161 11,947 11,375 15,031 53.29%
-
NP to SH 28,513 26,662 4,675 15,161 11,947 11,375 15,031 53.29%
-
Tax Rate 18.34% 22.98% 39.14% 20.69% 20.20% 17.72% 18.47% -
Total Cost 229,902 226,396 196,882 202,787 187,426 169,203 154,175 30.55%
-
Net Worth 536,489 542,132 525,020 522,022 523,599 520,712 522,055 1.83%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 536,489 542,132 525,020 522,022 523,599 520,712 522,055 1.83%
NOSH 662,333 669,299 673,103 669,259 680,000 676,249 669,302 -0.69%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 11.03% 10.54% 2.32% 6.96% 5.99% 6.30% 8.88% -
ROE 5.31% 4.92% 0.89% 2.90% 2.28% 2.18% 2.88% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 39.02 37.81 29.94 32.57 29.32 26.70 25.28 33.59%
EPS 4.30 3.98 0.69 2.27 1.76 1.68 2.25 54.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.81 0.78 0.78 0.77 0.77 0.78 2.55%
Adjusted Per Share Value based on latest NOSH - 669,259
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 27.61 27.04 21.54 23.29 21.31 19.30 18.08 32.64%
EPS 3.05 2.85 0.50 1.62 1.28 1.22 1.61 53.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5733 0.5793 0.561 0.5578 0.5595 0.5564 0.5579 1.83%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.23 1.29 1.26 1.40 1.45 0.70 0.65 -
P/RPS 3.15 3.41 4.21 4.30 4.95 2.62 2.57 14.54%
P/EPS 28.57 32.38 181.41 61.80 82.53 41.62 28.94 -0.85%
EY 3.50 3.09 0.55 1.62 1.21 2.40 3.46 0.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.59 1.62 1.79 1.88 0.91 0.83 49.73%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 19/02/14 14/11/13 21/08/13 16/05/13 20/02/13 14/11/12 -
Price 1.34 1.25 1.29 1.35 1.52 0.89 0.68 -
P/RPS 3.43 3.31 4.31 4.15 5.18 3.33 2.69 17.60%
P/EPS 31.13 31.38 185.73 59.59 86.52 52.91 30.28 1.86%
EY 3.21 3.19 0.54 1.68 1.16 1.89 3.30 -1.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.54 1.65 1.73 1.97 1.16 0.87 53.27%

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