[IWCITY] YoY TTM 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- 294.51%
YoY- 329.33%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 208,386 207,257 201,557 169,206 132,488 86,237 22,189 45.22%
PBT 34,801 32,772 7,681 18,436 2,797 2,915 7,012 30.58%
Tax -19,852 -9,946 -3,006 -3,405 704 1,903 1,653 -
NP 14,949 22,826 4,675 15,031 3,501 4,818 8,665 9.51%
-
NP to SH 14,949 22,826 4,675 15,031 3,501 4,818 8,665 9.51%
-
Tax Rate 57.04% 30.35% 39.14% 18.47% -25.17% -65.28% -23.57% -
Total Cost 193,437 184,431 196,882 154,175 128,987 81,419 13,524 55.77%
-
Net Worth 562,367 553,163 525,020 522,055 505,691 496,824 495,880 2.11%
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 562,367 553,163 525,020 522,055 505,691 496,824 495,880 2.11%
NOSH 669,485 674,590 673,103 669,302 674,255 662,432 670,108 -0.01%
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 7.17% 11.01% 2.32% 8.88% 2.64% 5.59% 39.05% -
ROE 2.66% 4.13% 0.89% 2.88% 0.69% 0.97% 1.75% -
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 31.13 30.72 29.94 25.28 19.65 13.02 3.31 45.26%
EPS 2.23 3.38 0.69 2.25 0.52 0.73 1.29 9.54%
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 22.62 22.50 21.88 18.37 14.38 9.36 2.41 45.21%
EPS 1.62 2.48 0.51 1.63 0.38 0.52 0.94 9.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6105 0.6005 0.57 0.5668 0.549 0.5394 0.5383 2.11%
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 2.60 5.18 4.21 2.57 3.26 6.07 21.44 -29.63%
P/EPS 36.28 46.99 181.41 28.94 123.26 108.62 54.91 -6.67%
EY 2.76 2.13 0.55 3.46 0.81 0.92 1.82 7.18%
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 2.44 4.56 4.31 2.69 3.77 6.15 20.84 -30.04%
P/EPS 34.04 41.38 185.73 30.28 142.52 109.99 53.36 -7.21%
EY 2.94 2.42 0.54 3.30 0.70 0.91 1.87 7.82%
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