[IWCITY] YoY Annualized Quarter 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- 508.36%
YoY- 335.25%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 233,778 166,532 227,600 199,629 125,232 93,877 26,170 44.02%
PBT 52,402 14,250 16,708 24,897 3,870 4,242 15,465 22.54%
Tax -29,457 -6,750 -4,093 -3,349 1,080 880 2,169 -
NP 22,945 7,500 12,614 21,548 4,950 5,122 17,634 4.48%
-
NP to SH 22,945 7,500 12,614 21,548 4,950 5,122 17,634 4.48%
-
Tax Rate 56.21% 47.37% 24.50% 13.45% -27.91% -20.74% -14.03% -
Total Cost 210,833 159,032 214,985 178,081 120,281 88,754 8,536 70.61%
-
Net Worth 562,473 549,107 523,374 523,053 506,318 505,526 494,305 2.17%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 562,473 549,107 523,374 523,053 506,318 505,526 494,305 2.17%
NOSH 669,610 669,642 670,992 670,580 675,090 674,035 667,979 0.04%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 9.81% 4.50% 5.54% 10.79% 3.95% 5.46% 67.38% -
ROE 4.08% 1.37% 2.41% 4.12% 0.98% 1.01% 3.57% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 34.91 24.87 33.92 29.77 18.55 13.93 3.92 43.94%
EPS 3.43 1.12 1.88 3.21 0.73 0.76 2.64 4.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.82 0.78 0.78 0.75 0.75 0.74 2.13%
Adjusted Per Share Value based on latest NOSH - 669,302
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 24.98 17.80 24.32 21.33 13.38 10.03 2.80 43.99%
EPS 2.45 0.80 1.35 2.30 0.53 0.55 1.88 4.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6011 0.5868 0.5593 0.5589 0.5411 0.5402 0.5282 2.17%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.81 1.59 1.26 0.65 0.64 0.79 0.71 -
P/RPS 2.32 6.39 3.71 2.18 3.45 5.67 18.12 -28.99%
P/EPS 23.64 141.96 67.02 20.23 87.27 103.95 26.89 -2.12%
EY 4.23 0.70 1.49 4.94 1.15 0.96 3.72 2.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.94 1.62 0.83 0.85 1.05 0.96 0.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 13/11/14 14/11/13 14/11/12 15/11/11 15/11/10 24/11/09 -
Price 0.76 1.40 1.29 0.68 0.74 0.80 0.69 -
P/RPS 2.18 5.63 3.80 2.28 3.99 5.74 17.61 -29.39%
P/EPS 22.18 125.00 68.62 21.16 100.91 105.26 26.14 -2.69%
EY 4.51 0.80 1.46 4.73 0.99 0.95 3.83 2.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.71 1.65 0.87 0.99 1.07 0.93 -0.54%

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