[IWCITY] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 121.38%
YoY- 36.9%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 199,373 180,578 169,206 108,691 89,892 113,409 132,488 31.28%
PBT 14,971 13,824 18,436 4,204 1,901 2,666 2,797 205.67%
Tax -3,024 -2,449 -3,405 -394 -180 -83 704 -
NP 11,947 11,375 15,031 3,810 1,721 2,583 3,501 126.49%
-
NP to SH 11,947 11,375 15,031 3,810 1,721 2,583 3,501 126.49%
-
Tax Rate 20.20% 17.72% 18.47% 9.37% 9.47% 3.11% -25.17% -
Total Cost 187,426 169,203 154,175 104,881 88,171 110,826 128,987 28.25%
-
Net Worth 523,599 520,712 522,055 501,590 467,142 498,970 505,691 2.34%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 523,599 520,712 522,055 501,590 467,142 498,970 505,691 2.34%
NOSH 680,000 676,249 669,302 668,787 622,857 665,294 674,255 0.56%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 5.99% 6.30% 8.88% 3.51% 1.91% 2.28% 2.64% -
ROE 2.28% 2.18% 2.88% 0.76% 0.37% 0.52% 0.69% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 29.32 26.70 25.28 16.25 14.43 17.05 19.65 30.54%
EPS 1.76 1.68 2.25 0.57 0.28 0.39 0.52 125.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.77 0.78 0.75 0.75 0.75 0.75 1.76%
Adjusted Per Share Value based on latest NOSH - 668,787
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 21.64 19.60 18.37 11.80 9.76 12.31 14.38 31.28%
EPS 1.30 1.23 1.63 0.41 0.19 0.28 0.38 126.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5684 0.5653 0.5668 0.5445 0.5071 0.5417 0.549 2.33%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.45 0.70 0.65 0.75 0.79 0.70 0.64 -
P/RPS 4.95 2.62 2.57 4.61 5.47 4.11 3.26 32.07%
P/EPS 82.53 41.62 28.94 131.65 285.91 180.30 123.26 -23.44%
EY 1.21 2.40 3.46 0.76 0.35 0.55 0.81 30.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 0.91 0.83 1.00 1.05 0.93 0.85 69.67%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 16/05/13 20/02/13 14/11/12 15/08/12 21/05/12 21/02/12 15/11/11 -
Price 1.52 0.89 0.68 0.74 0.74 0.90 0.74 -
P/RPS 5.18 3.33 2.69 4.55 5.13 5.28 3.77 23.56%
P/EPS 86.52 52.91 30.28 129.90 267.82 231.81 142.52 -28.28%
EY 1.16 1.89 3.30 0.77 0.37 0.43 0.70 39.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.16 0.87 0.99 0.99 1.20 0.99 58.13%

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