[IWCITY] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -24.32%
YoY- 340.38%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 181,636 157,951 253,058 180,578 113,409 108,972 35,457 31.27%
PBT 20,556 6,185 34,615 13,824 2,666 3,075 11,332 10.42%
Tax -13,719 -2,822 -7,953 -2,449 -83 554 2,871 -
NP 6,837 3,363 26,662 11,375 2,583 3,629 14,203 -11.46%
-
NP to SH 6,837 3,363 26,662 11,375 2,583 3,629 14,203 -11.46%
-
Tax Rate 66.74% 45.63% 22.98% 17.72% 3.11% -18.02% -25.34% -
Total Cost 174,799 154,588 226,396 169,203 110,826 105,343 21,254 42.05%
-
Net Worth 554,763 545,541 542,132 520,712 498,970 530,000 469,900 2.80%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 554,763 545,541 542,132 520,712 498,970 530,000 469,900 2.80%
NOSH 668,389 665,294 669,299 676,249 665,294 706,666 635,000 0.85%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 3.76% 2.13% 10.54% 6.30% 2.28% 3.33% 40.06% -
ROE 1.23% 0.62% 4.92% 2.18% 0.52% 0.68% 3.02% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 27.18 23.74 37.81 26.70 17.05 15.42 5.58 30.18%
EPS 1.02 0.51 3.98 1.68 0.39 0.51 2.24 -12.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.82 0.81 0.77 0.75 0.75 0.74 1.93%
Adjusted Per Share Value based on latest NOSH - 676,249
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 19.72 17.15 27.47 19.60 12.31 11.83 3.85 31.27%
EPS 0.74 0.37 2.89 1.23 0.28 0.39 1.54 -11.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6023 0.5923 0.5886 0.5653 0.5417 0.5754 0.5101 2.80%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.01 1.27 1.29 0.70 0.70 0.74 0.68 -
P/RPS 3.72 5.35 3.41 2.62 4.11 4.80 12.18 -17.92%
P/EPS 98.74 251.24 32.38 41.62 180.30 144.10 30.40 21.68%
EY 1.01 0.40 3.09 2.40 0.55 0.69 3.29 -17.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.55 1.59 0.91 0.93 0.99 0.92 4.81%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 13/02/15 19/02/14 20/02/13 21/02/12 23/02/11 24/02/10 -
Price 0.78 1.28 1.25 0.89 0.90 0.81 0.65 -
P/RPS 2.87 5.39 3.31 3.33 5.28 5.25 11.64 -20.80%
P/EPS 76.25 253.22 31.38 52.91 231.81 157.73 29.06 17.43%
EY 1.31 0.39 3.19 1.89 0.43 0.63 3.44 -14.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.56 1.54 1.16 1.20 1.08 0.88 1.10%

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