[IWCITY] YoY Cumulative 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- 272.76%
YoY- -40.55%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 246,354 45,960 175,334 124,899 170,700 149,722 93,924 17.41%
PBT 88,279 -12,239 39,302 10,688 12,531 18,673 2,903 76.58%
Tax -54,981 39 -22,093 -5,063 -3,070 -2,512 810 -
NP 33,298 -12,200 17,209 5,625 9,461 16,161 3,713 44.09%
-
NP to SH 33,298 -12,200 17,209 5,625 9,461 16,161 3,713 44.09%
-
Tax Rate 62.28% - 56.21% 47.37% 24.50% 13.45% -27.90% -
Total Cost 213,056 58,160 158,125 119,274 161,239 133,561 90,211 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 4.19% -2.04% 3.06% 1.02% 1.81% 3.09% 0.73% -
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 30.10 6.24 26.18 18.65 25.44 22.33 13.91 13.71%
EPS 4.07 -0.02 2.57 0.84 1.41 2.41 0.55 39.55%
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 26.74 4.99 19.03 13.56 18.53 16.25 10.20 17.40%
EPS 3.61 -1.32 1.87 0.61 1.03 1.75 0.40 44.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8618 0.6478 0.6106 0.5961 0.5682 0.5678 0.5497 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 4.19 14.27 3.09 8.52 4.95 2.91 4.60 -1.54%
P/EPS 30.97 -53.74 31.52 189.29 89.36 26.97 116.36 -19.78%
EY 3.23 -1.86 3.17 0.53 1.12 3.71 0.86 24.65%
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 4.29 13.22 2.90 7.51 5.07 3.05 5.32 -3.51%
P/EPS 31.71 -49.82 29.57 166.67 91.49 28.22 134.55 -21.38%
EY 3.15 -2.01 3.38 0.60 1.09 3.54 0.74 27.27%
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