[IWCITY] YoY TTM 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- 0.93%
YoY- 388.26%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 276,991 52,261 208,386 207,257 201,557 169,206 132,488 13.06%
PBT 86,866 -30,987 34,801 32,772 7,681 18,436 2,797 77.20%
Tax -56,444 8,413 -19,852 -9,946 -3,006 -3,405 704 -
NP 30,422 -22,574 14,949 22,826 4,675 15,031 3,501 43.33%
-
NP to SH 30,422 -22,574 14,949 22,826 4,675 15,031 3,501 43.33%
-
Tax Rate 64.98% - 57.04% 30.35% 39.14% 18.47% -25.17% -
Total Cost 246,569 74,835 193,437 184,431 196,882 154,175 128,987 11.39%
-
Net Worth 793,844 596,726 562,367 553,163 525,020 522,055 505,691 7.79%
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 793,844 596,726 562,367 553,163 525,020 522,055 505,691 7.79%
NOSH 837,388 736,699 669,485 674,590 673,103 669,302 674,255 3.67%
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 10.98% -43.19% 7.17% 11.01% 2.32% 8.88% 2.64% -
ROE 3.83% -3.78% 2.66% 4.13% 0.89% 2.88% 0.69% -
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 33.85 7.09 31.13 30.72 29.94 25.28 19.65 9.47%
EPS 3.72 -3.06 2.23 3.38 0.69 2.25 0.52 38.76%
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 30.07 5.67 22.62 22.50 21.88 18.37 14.38 13.06%
EPS 3.30 -2.45 1.62 2.48 0.51 1.63 0.38 43.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8618 0.6478 0.6105 0.6005 0.57 0.5668 0.549 7.79%
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 3.72 12.55 2.60 5.18 4.21 2.57 3.26 2.22%
P/EPS 33.90 -29.05 36.28 46.99 181.41 28.94 123.26 -19.34%
EY 2.95 -3.44 2.76 2.13 0.55 3.46 0.81 24.01%
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 3.81 11.63 2.44 4.56 4.31 2.69 3.77 0.17%
P/EPS 34.70 -26.92 34.04 41.38 185.73 30.28 142.52 -20.96%
EY 2.88 -3.71 2.94 2.42 0.54 3.30 0.70 26.55%
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