[IWCITY] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 63.91%
YoY- 304.54%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 180,578 113,409 108,972 35,457 15,231 27,119 64,486 18.70%
PBT 13,824 2,666 3,075 11,332 -6,798 694 1,427 45.95%
Tax -2,449 -83 554 2,871 -146 368 -177 54.88%
NP 11,375 2,583 3,629 14,203 -6,944 1,062 1,250 44.44%
-
NP to SH 11,375 2,583 3,629 14,203 -6,944 1,062 1,250 44.44%
-
Tax Rate 17.72% 3.11% -18.02% -25.34% - -53.03% 12.40% -
Total Cost 169,203 110,826 105,343 21,254 22,175 26,057 63,236 17.80%
-
Net Worth 520,712 498,970 530,000 469,900 480,626 113,599 459,133 2.11%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 520,712 498,970 530,000 469,900 480,626 113,599 459,133 2.11%
NOSH 676,249 665,294 706,666 635,000 667,536 160,000 646,666 0.74%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.30% 2.28% 3.33% 40.06% -45.59% 3.92% 1.94% -
ROE 2.18% 0.52% 0.68% 3.02% -1.44% 0.93% 0.27% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 26.70 17.05 15.42 5.58 2.28 16.95 9.97 17.82%
EPS 1.68 0.39 0.51 2.24 -1.04 0.66 0.19 43.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.75 0.75 0.74 0.72 0.71 0.71 1.36%
Adjusted Per Share Value based on latest NOSH - 635,000
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 19.30 12.12 11.64 3.79 1.63 2.90 6.89 18.71%
EPS 1.22 0.28 0.39 1.52 -0.74 0.11 0.13 45.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5564 0.5332 0.5664 0.5021 0.5136 0.1214 0.4906 2.11%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.70 0.70 0.74 0.68 0.41 1.06 0.53 -
P/RPS 2.62 4.11 4.80 12.18 17.97 6.25 5.31 -11.09%
P/EPS 41.62 180.30 144.10 30.40 -39.41 159.70 274.19 -26.94%
EY 2.40 0.55 0.69 3.29 -2.54 0.63 0.36 37.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.93 0.99 0.92 0.57 1.49 0.75 3.27%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 20/02/13 21/02/12 23/02/11 24/02/10 25/02/09 25/02/08 21/02/07 -
Price 0.89 0.90 0.81 0.65 0.43 0.94 1.04 -
P/RPS 3.33 5.28 5.25 11.64 18.85 5.55 10.43 -17.31%
P/EPS 52.91 231.81 157.73 29.06 -41.34 141.62 538.03 -32.03%
EY 1.89 0.43 0.63 3.44 -2.42 0.71 0.19 46.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.20 1.08 0.88 0.60 1.32 1.46 -3.75%

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