[IWCITY] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
13-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 148.51%
YoY- -40.55%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 328,472 61,280 233,778 166,532 227,600 199,629 125,232 17.41%
PBT 117,705 -16,318 52,402 14,250 16,708 24,897 3,870 76.58%
Tax -73,308 52 -29,457 -6,750 -4,093 -3,349 1,080 -
NP 44,397 -16,266 22,945 7,500 12,614 21,548 4,950 44.09%
-
NP to SH 44,397 -16,266 22,945 7,500 12,614 21,548 4,950 44.09%
-
Tax Rate 62.28% - 56.21% 47.37% 24.50% 13.45% -27.91% -
Total Cost 284,074 77,546 210,833 159,032 214,985 178,081 120,281 15.38%
-
Net Worth 793,844 596,726 562,473 549,107 523,374 523,053 506,318 7.77%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 793,844 596,726 562,473 549,107 523,374 523,053 506,318 7.77%
NOSH 837,388 736,699 669,610 669,642 670,992 670,580 675,090 3.65%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 13.52% -26.54% 9.81% 4.50% 5.54% 10.79% 3.95% -
ROE 5.59% -2.73% 4.08% 1.37% 2.41% 4.12% 0.98% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 40.14 8.32 34.91 24.87 33.92 29.77 18.55 13.71%
EPS 5.43 -0.03 3.43 1.12 1.88 3.21 0.73 39.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.81 0.84 0.82 0.78 0.78 0.75 4.37%
Adjusted Per Share Value based on latest NOSH - 674,590
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 35.10 6.55 24.98 17.80 24.32 21.33 13.38 17.42%
EPS 4.74 -1.74 2.45 0.80 1.35 2.30 0.53 44.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8483 0.6377 0.6011 0.5868 0.5593 0.5589 0.5411 7.77%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.26 0.89 0.81 1.59 1.26 0.65 0.64 -
P/RPS 3.14 10.70 2.32 6.39 3.71 2.18 3.45 -1.55%
P/EPS 23.23 -40.31 23.64 141.96 67.02 20.23 87.27 -19.77%
EY 4.31 -2.48 4.23 0.70 1.49 4.94 1.15 24.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.10 0.96 1.94 1.62 0.83 0.85 7.33%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 25/11/16 30/11/15 13/11/14 14/11/13 14/11/12 15/11/11 -
Price 1.29 0.825 0.76 1.40 1.29 0.68 0.74 -
P/RPS 3.21 9.92 2.18 5.63 3.80 2.28 3.99 -3.55%
P/EPS 23.78 -37.36 22.18 125.00 68.62 21.16 100.91 -21.39%
EY 4.21 -2.68 4.51 0.80 1.46 4.73 0.99 27.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.02 0.90 1.71 1.65 0.87 0.99 5.03%

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