[IWCITY] YoY Cumulative 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- 812.54%
YoY- 335.25%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 175,334 124,899 170,700 149,722 93,924 70,408 19,628 44.02%
PBT 39,302 10,688 12,531 18,673 2,903 3,182 11,599 22.54%
Tax -22,093 -5,063 -3,070 -2,512 810 660 1,627 -
NP 17,209 5,625 9,461 16,161 3,713 3,842 13,226 4.48%
-
NP to SH 17,209 5,625 9,461 16,161 3,713 3,842 13,226 4.48%
-
Tax Rate 56.21% 47.37% 24.50% 13.45% -27.90% -20.74% -14.03% -
Total Cost 158,125 119,274 161,239 133,561 90,211 66,566 6,402 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 3.06% 1.02% 1.81% 3.09% 0.73% 0.76% 2.68% -
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 26.18 18.65 25.44 22.33 13.91 10.45 2.94 43.94%
EPS 2.57 0.84 1.41 2.41 0.55 0.57 1.98 4.44%
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 19.03 13.56 18.53 16.25 10.20 7.64 2.13 44.02%
EPS 1.87 0.61 1.03 1.75 0.40 0.42 1.44 4.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6106 0.5961 0.5682 0.5678 0.5497 0.5488 0.5366 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 3.09 8.52 4.95 2.91 4.60 7.56 24.16 -29.00%
P/EPS 31.52 189.29 89.36 26.97 116.36 138.60 35.86 -2.12%
EY 3.17 0.53 1.12 3.71 0.86 0.72 2.79 2.14%
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 2.90 7.51 5.07 3.05 5.32 7.66 23.48 -29.41%
P/EPS 29.57 166.67 91.49 28.22 134.55 140.35 34.85 -2.69%
EY 3.38 0.60 1.09 3.54 0.74 0.71 2.87 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