[IWCITY] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
16-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 5.03%
YoY- 594.19%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 253,058 201,557 217,948 199,373 180,578 169,206 108,691 75.39%
PBT 34,615 7,681 19,115 14,971 13,824 18,436 4,204 306.19%
Tax -7,953 -3,006 -3,954 -3,024 -2,449 -3,405 -394 637.30%
NP 26,662 4,675 15,161 11,947 11,375 15,031 3,810 264.56%
-
NP to SH 26,662 4,675 15,161 11,947 11,375 15,031 3,810 264.56%
-
Tax Rate 22.98% 39.14% 20.69% 20.20% 17.72% 18.47% 9.37% -
Total Cost 226,396 196,882 202,787 187,426 169,203 154,175 104,881 66.79%
-
Net Worth 542,132 525,020 522,022 523,599 520,712 522,055 501,590 5.30%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 542,132 525,020 522,022 523,599 520,712 522,055 501,590 5.30%
NOSH 669,299 673,103 669,259 680,000 676,249 669,302 668,787 0.05%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 10.54% 2.32% 6.96% 5.99% 6.30% 8.88% 3.51% -
ROE 4.92% 0.89% 2.90% 2.28% 2.18% 2.88% 0.76% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 37.81 29.94 32.57 29.32 26.70 25.28 16.25 75.32%
EPS 3.98 0.69 2.27 1.76 1.68 2.25 0.57 264.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.78 0.78 0.77 0.77 0.78 0.75 5.24%
Adjusted Per Share Value based on latest NOSH - 680,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 27.47 21.88 23.66 21.64 19.60 18.37 11.80 75.38%
EPS 2.89 0.51 1.65 1.30 1.23 1.63 0.41 266.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5886 0.57 0.5667 0.5684 0.5653 0.5668 0.5445 5.31%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.29 1.26 1.40 1.45 0.70 0.65 0.75 -
P/RPS 3.41 4.21 4.30 4.95 2.62 2.57 4.61 -18.16%
P/EPS 32.38 181.41 61.80 82.53 41.62 28.94 131.65 -60.64%
EY 3.09 0.55 1.62 1.21 2.40 3.46 0.76 154.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.62 1.79 1.88 0.91 0.83 1.00 36.11%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/02/14 14/11/13 21/08/13 16/05/13 20/02/13 14/11/12 15/08/12 -
Price 1.25 1.29 1.35 1.52 0.89 0.68 0.74 -
P/RPS 3.31 4.31 4.15 5.18 3.33 2.69 4.55 -19.06%
P/EPS 31.38 185.73 59.59 86.52 52.91 30.28 129.90 -61.11%
EY 3.19 0.54 1.68 1.16 1.89 3.30 0.77 157.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.65 1.73 1.97 1.16 0.87 0.99 34.14%

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