[IWCITY] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
14-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -69.16%
YoY- -68.9%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 256,418 258,415 253,058 201,557 217,948 199,373 180,578 26.41%
PBT 30,315 34,918 34,615 7,681 19,115 14,971 13,824 69.03%
Tax -7,700 -6,405 -7,953 -3,006 -3,954 -3,024 -2,449 115.06%
NP 22,615 28,513 26,662 4,675 15,161 11,947 11,375 58.31%
-
NP to SH 22,615 28,513 26,662 4,675 15,161 11,947 11,375 58.31%
-
Tax Rate 25.40% 18.34% 22.98% 39.14% 20.69% 20.20% 17.72% -
Total Cost 233,803 229,902 226,396 196,882 202,787 187,426 169,203 24.13%
-
Net Worth 551,957 536,489 542,132 525,020 522,022 523,599 520,712 3.97%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 551,957 536,489 542,132 525,020 522,022 523,599 520,712 3.97%
NOSH 681,428 662,333 669,299 673,103 669,259 680,000 676,249 0.51%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 8.82% 11.03% 10.54% 2.32% 6.96% 5.99% 6.30% -
ROE 4.10% 5.31% 4.92% 0.89% 2.90% 2.28% 2.18% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 37.63 39.02 37.81 29.94 32.57 29.32 26.70 25.78%
EPS 3.32 4.30 3.98 0.69 2.27 1.76 1.68 57.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.81 0.81 0.78 0.78 0.77 0.77 3.44%
Adjusted Per Share Value based on latest NOSH - 673,103
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 27.84 28.05 27.47 21.88 23.66 21.64 19.60 26.44%
EPS 2.46 3.10 2.89 0.51 1.65 1.30 1.23 58.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5992 0.5824 0.5886 0.57 0.5667 0.5684 0.5653 3.97%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.33 1.23 1.29 1.26 1.40 1.45 0.70 -
P/RPS 3.53 3.15 3.41 4.21 4.30 4.95 2.62 22.05%
P/EPS 40.08 28.57 32.38 181.41 61.80 82.53 41.62 -2.48%
EY 2.50 3.50 3.09 0.55 1.62 1.21 2.40 2.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.52 1.59 1.62 1.79 1.88 0.91 48.25%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 20/05/14 19/02/14 14/11/13 21/08/13 16/05/13 20/02/13 -
Price 1.66 1.34 1.25 1.29 1.35 1.52 0.89 -
P/RPS 4.41 3.43 3.31 4.31 4.15 5.18 3.33 20.65%
P/EPS 50.02 31.13 31.38 185.73 59.59 86.52 52.91 -3.68%
EY 2.00 3.21 3.19 0.54 1.68 1.16 1.89 3.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 1.65 1.54 1.65 1.73 1.97 1.16 46.32%

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