[IWCITY] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
14-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 294.51%
YoY- 329.33%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 217,948 199,373 180,578 169,206 108,691 89,892 113,409 54.63%
PBT 19,115 14,971 13,824 18,436 4,204 1,901 2,666 272.27%
Tax -3,954 -3,024 -2,449 -3,405 -394 -180 -83 1217.22%
NP 15,161 11,947 11,375 15,031 3,810 1,721 2,583 225.73%
-
NP to SH 15,161 11,947 11,375 15,031 3,810 1,721 2,583 225.73%
-
Tax Rate 20.69% 20.20% 17.72% 18.47% 9.37% 9.47% 3.11% -
Total Cost 202,787 187,426 169,203 154,175 104,881 88,171 110,826 49.65%
-
Net Worth 522,022 523,599 520,712 522,055 501,590 467,142 498,970 3.05%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 522,022 523,599 520,712 522,055 501,590 467,142 498,970 3.05%
NOSH 669,259 680,000 676,249 669,302 668,787 622,857 665,294 0.39%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 6.96% 5.99% 6.30% 8.88% 3.51% 1.91% 2.28% -
ROE 2.90% 2.28% 2.18% 2.88% 0.76% 0.37% 0.52% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 32.57 29.32 26.70 25.28 16.25 14.43 17.05 54.01%
EPS 2.27 1.76 1.68 2.25 0.57 0.28 0.39 223.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.77 0.77 0.78 0.75 0.75 0.75 2.65%
Adjusted Per Share Value based on latest NOSH - 669,302
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 23.29 21.31 19.30 18.08 11.61 9.61 12.12 54.62%
EPS 1.62 1.28 1.22 1.61 0.41 0.18 0.28 222.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5578 0.5595 0.5564 0.5579 0.536 0.4992 0.5332 3.05%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.40 1.45 0.70 0.65 0.75 0.79 0.70 -
P/RPS 4.30 4.95 2.62 2.57 4.61 5.47 4.11 3.06%
P/EPS 61.80 82.53 41.62 28.94 131.65 285.91 180.30 -51.05%
EY 1.62 1.21 2.40 3.46 0.76 0.35 0.55 105.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.88 0.91 0.83 1.00 1.05 0.93 54.79%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 21/08/13 16/05/13 20/02/13 14/11/12 15/08/12 21/05/12 21/02/12 -
Price 1.35 1.52 0.89 0.68 0.74 0.74 0.90 -
P/RPS 4.15 5.18 3.33 2.69 4.55 5.13 5.28 -14.84%
P/EPS 59.59 86.52 52.91 30.28 129.90 267.82 231.81 -59.60%
EY 1.68 1.16 1.89 3.30 0.77 0.37 0.43 148.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.97 1.16 0.87 0.99 0.99 1.20 27.64%

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