[IWCITY] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
14-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 552.02%
YoY- 354.09%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 148,471 25,491 74,652 91,043 30,528 30,613 3,422 87.39%
PBT 45,070 8,076 5,619 17,053 2,821 2,167 11,118 26.25%
Tax -24,249 -3,961 -1,715 -2,663 348 284 1,212 -
NP 20,821 4,115 3,904 14,390 3,169 2,451 12,330 9.12%
-
NP to SH 20,821 4,115 3,904 14,390 3,169 2,451 12,330 9.12%
-
Tax Rate 53.80% 49.05% 30.52% 15.62% -12.34% -13.11% -10.90% -
Total Cost 127,650 21,376 70,748 76,653 27,359 28,162 -8,908 -
-
Net Worth 562,367 553,163 525,020 522,055 505,691 496,824 495,880 2.11%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 562,367 553,163 525,020 522,055 505,691 496,824 495,880 2.11%
NOSH 669,485 674,590 673,103 669,302 674,255 662,432 670,108 -0.01%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 14.02% 16.14% 5.23% 15.81% 10.38% 8.01% 360.32% -
ROE 3.70% 0.74% 0.74% 2.76% 0.63% 0.49% 2.49% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 22.18 3.78 11.09 13.60 4.53 4.62 0.51 87.47%
EPS 3.11 0.61 0.58 2.15 0.47 0.37 1.84 9.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.82 0.78 0.78 0.75 0.75 0.74 2.13%
Adjusted Per Share Value based on latest NOSH - 669,302
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 16.12 2.77 8.10 9.88 3.31 3.32 0.37 87.52%
EPS 2.26 0.45 0.42 1.56 0.34 0.27 1.34 9.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6105 0.6005 0.57 0.5668 0.549 0.5394 0.5383 2.11%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.81 1.59 1.26 0.65 0.64 0.79 0.71 -
P/RPS 3.65 42.08 11.36 4.78 14.14 17.09 139.03 -45.46%
P/EPS 26.05 260.66 217.24 30.23 136.17 213.51 38.59 -6.33%
EY 3.84 0.38 0.46 3.31 0.73 0.47 2.59 6.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.94 1.62 0.83 0.85 1.05 0.96 0.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 13/11/14 14/11/13 14/11/12 15/11/11 15/11/10 24/11/09 -
Price 0.76 1.40 1.29 0.68 0.74 0.80 0.69 -
P/RPS 3.43 37.05 11.63 5.00 16.34 17.31 135.12 -45.77%
P/EPS 24.44 229.51 222.41 31.63 157.45 216.22 37.50 -6.88%
EY 4.09 0.44 0.45 3.16 0.64 0.46 2.67 7.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.71 1.65 0.87 0.99 1.07 0.93 -0.54%

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