Highlights

[IWCITY] YoY Quarter Result on 2017-12-31 [#4]

Stock [IWCITY]: ISKANDAR WATERFRONT CITY BHD
Announcement Date 11-Apr-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -83.46%    YoY -     487.40%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 25,427 30,637 6,302 33,052 82,358 30,857 19,485 4.53%
  YoY % -17.01% 386.15% -80.93% -59.87% 166.90% 58.36% -
  Horiz. % 130.50% 157.23% 32.34% 169.63% 422.67% 158.36% 100.00%
PBT -3,596 -2,679 -16,070 -4,503 22,084 -4,850 -238 57.17%
  YoY % -34.23% 83.33% -256.87% -120.39% 555.34% -1,937.82% -
  Horiz. % 1,510.92% 1,125.63% 6,752.10% 1,892.02% -9,278.99% 2,037.82% 100.00%
Tax 18,418 -1,147 6,111 2,241 -4,883 64 -892 -
  YoY % 1,705.75% -118.77% 172.69% 145.89% -7,729.69% 107.17% -
  Horiz. % -2,064.80% 128.59% -685.09% -251.23% 547.42% -7.17% 100.00%
NP 14,822 -3,826 -9,959 -2,262 17,201 -4,786 -1,130 -
  YoY % 487.40% 61.58% -340.27% -113.15% 459.40% -323.54% -
  Horiz. % -1,311.68% 338.58% 881.33% 200.18% -1,522.21% 423.54% 100.00%
NP to SH 14,822 -3,826 -9,959 -2,262 17,201 -4,786 -1,130 -
  YoY % 487.40% 61.58% -340.27% -113.15% 459.40% -323.54% -
  Horiz. % -1,311.68% 338.58% 881.33% 200.18% -1,522.21% 423.54% 100.00%
Tax Rate - % - % - % - % 22.11 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 10,605 34,463 16,261 35,314 65,157 35,643 20,615 -10.48%
  YoY % -69.23% 111.94% -53.95% -45.80% 82.80% 72.90% -
  Horiz. % 51.44% 167.17% 78.88% 171.30% 316.07% 172.90% 100.00%
Net Worth 793,682 596,726 554,763 545,541 542,132 520,712 498,970 8.04%
  YoY % 33.01% 7.56% 1.69% 0.63% 4.11% 4.36% -
  Horiz. % 159.06% 119.59% 111.18% 109.33% 108.65% 104.36% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 793,682 596,726 554,763 545,541 542,132 520,712 498,970 8.04%
  YoY % 33.01% 7.56% 1.69% 0.63% 4.11% 4.36% -
  Horiz. % 159.06% 119.59% 111.18% 109.33% 108.65% 104.36% 100.00%
NOSH 818,229 736,699 668,389 665,294 669,299 676,249 665,294 3.51%
  YoY % 11.07% 10.22% 0.47% -0.60% -1.03% 1.65% -
  Horiz. % 122.99% 110.73% 100.47% 100.00% 100.60% 101.65% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 58.29 % -12.49 % -158.03 % -6.84 % 20.89 % -15.51 % -5.80 % -
  YoY % 566.69% 92.10% -2,210.38% -132.74% 234.69% -167.41% -
  Horiz. % -1,005.00% 215.34% 2,724.66% 117.93% -360.17% 267.41% 100.00%
ROE 1.87 % -0.64 % -1.80 % -0.41 % 3.17 % -0.92 % -0.23 % -
  YoY % 392.19% 64.44% -339.02% -112.93% 444.57% -300.00% -
  Horiz. % -813.04% 278.26% 782.61% 178.26% -1,378.26% 400.00% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 3.11 4.16 0.94 4.97 12.31 4.56 2.93 1.00%
  YoY % -25.24% 342.55% -81.09% -59.63% 169.96% 55.63% -
  Horiz. % 106.14% 141.98% 32.08% 169.62% 420.14% 155.63% 100.00%
EPS 1.81 -0.55 -1.49 -0.34 2.57 -0.71 -0.17 -
  YoY % 429.09% 63.09% -338.24% -113.23% 461.97% -317.65% -
  Horiz. % -1,064.71% 323.53% 876.47% 200.00% -1,511.76% 417.65% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9700 0.8100 0.8300 0.8200 0.8100 0.7700 0.7500 4.38%
  YoY % 19.75% -2.41% 1.22% 1.23% 5.19% 2.67% -
  Horiz. % 129.33% 108.00% 110.67% 109.33% 108.00% 102.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 837,388
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 3.04 3.66 0.75 3.95 9.84 3.68 2.33 4.53%
  YoY % -16.94% 388.00% -81.01% -59.86% 167.39% 57.94% -
  Horiz. % 130.47% 157.08% 32.19% 169.53% 422.32% 157.94% 100.00%
EPS 1.77 -0.46 -1.19 -0.27 2.05 -0.57 -0.13 -
  YoY % 484.78% 61.34% -340.74% -113.17% 459.65% -338.46% -
  Horiz. % -1,361.54% 353.85% 915.38% 207.69% -1,576.92% 438.46% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9478 0.7126 0.6625 0.6515 0.6474 0.6218 0.5959 8.03%
  YoY % 33.01% 7.56% 1.69% 0.63% 4.12% 4.35% -
  Horiz. % 159.05% 119.58% 111.18% 109.33% 108.64% 104.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.4300 0.8050 1.0100 1.2700 1.2900 0.7000 0.7000 -
P/RPS 46.02 19.36 107.12 25.56 10.48 15.34 23.90 11.53%
  YoY % 137.71% -81.93% 319.09% 143.89% -31.68% -35.82% -
  Horiz. % 192.55% 81.00% 448.20% 106.95% 43.85% 64.18% 100.00%
P/EPS 78.94 -155.00 -67.79 -373.53 50.19 -98.91 -412.13 -
  YoY % 150.93% -128.65% 81.85% -844.23% 150.74% 76.00% -
  Horiz. % -19.15% 37.61% 16.45% 90.63% -12.18% 24.00% 100.00%
EY 1.27 -0.65 -1.48 -0.27 1.99 -1.01 -0.24 -
  YoY % 295.38% 56.08% -448.15% -113.57% 297.03% -320.83% -
  Horiz. % -529.17% 270.83% 616.67% 112.50% -829.17% 420.83% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.47 0.99 1.22 1.55 1.59 0.91 0.93 7.92%
  YoY % 48.48% -18.85% -21.29% -2.52% 74.73% -2.15% -
  Horiz. % 158.06% 106.45% 131.18% 166.67% 170.97% 97.85% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 11/04/18 28/02/17 29/02/16 13/02/15 19/02/14 20/02/13 21/02/12 -
Price 0.8950 1.2100 0.7800 1.2800 1.2500 0.8900 0.9000 -
P/RPS 28.80 29.10 82.73 25.76 10.16 19.50 30.73 -1.07%
  YoY % -1.03% -64.83% 221.16% 153.54% -47.90% -36.54% -
  Horiz. % 93.72% 94.70% 269.22% 83.83% 33.06% 63.46% 100.00%
P/EPS 49.41 -232.99 -52.35 -376.47 48.64 -125.75 -529.88 -
  YoY % 121.21% -345.06% 86.09% -873.99% 138.68% 76.27% -
  Horiz. % -9.32% 43.97% 9.88% 71.05% -9.18% 23.73% 100.00%
EY 2.02 -0.43 -1.91 -0.27 2.06 -0.80 -0.19 -
  YoY % 569.77% 77.49% -607.41% -113.11% 357.50% -321.05% -
  Horiz. % -1,063.16% 226.32% 1,005.26% 142.11% -1,084.21% 421.05% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.92 1.49 0.94 1.56 1.54 1.16 1.20 -4.33%
  YoY % -38.26% 58.51% -39.74% 1.30% 32.76% -3.33% -
  Horiz. % 76.67% 124.17% 78.33% 130.00% 128.33% 96.67% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

414  333  575  613 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.24+0.12 
 IWCITY 0.81+0.065 
 NOVA 0.76+0.21 
 HSI-H4I 0.65-0.05 
 HSI-C3N 0.345+0.02 
 GKENT 1.47+0.06 
 MRCB 0.710.00 
 AAX 0.38+0.025 
 HSI-C3O 0.465+0.03 
 UCREST 0.405+0.03 
Partners & Brokers