[IWCITY] YoY Quarter Result on 30-Sep-2014 [#3]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
13-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 962.68%
YoY- 5.4%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 220,199 16,546 148,471 25,491 74,652 91,043 30,528 38.95%
PBT 143,785 -3,588 45,070 8,076 5,619 17,053 2,821 92.43%
Tax -54,179 1 -24,249 -3,961 -1,715 -2,663 348 -
NP 89,606 -3,587 20,821 4,115 3,904 14,390 3,169 74.45%
-
NP to SH 89,606 -3,587 20,821 4,115 3,904 14,390 3,169 74.45%
-
Tax Rate 37.68% - 53.80% 49.05% 30.52% 15.62% -12.34% -
Total Cost 130,593 20,133 127,650 21,376 70,748 76,653 27,359 29.72%
-
Net Worth 793,844 596,726 562,367 553,163 525,020 522,055 505,691 7.79%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 793,844 596,726 562,367 553,163 525,020 522,055 505,691 7.79%
NOSH 837,388 736,699 669,485 674,590 673,103 669,302 674,255 3.67%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 40.69% -21.68% 14.02% 16.14% 5.23% 15.81% 10.38% -
ROE 11.29% -0.60% 3.70% 0.74% 0.74% 2.76% 0.63% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 26.91 2.25 22.18 3.78 11.09 13.60 4.53 34.54%
EPS 10.95 -0.01 3.11 0.61 0.58 2.15 0.47 68.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.81 0.84 0.82 0.78 0.78 0.75 4.37%
Adjusted Per Share Value based on latest NOSH - 674,590
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 23.91 1.80 16.12 2.77 8.10 9.88 3.31 38.99%
EPS 9.73 -0.39 2.26 0.45 0.42 1.56 0.34 74.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8618 0.6478 0.6105 0.6005 0.57 0.5668 0.549 7.79%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.26 0.89 0.81 1.59 1.26 0.65 0.64 -
P/RPS 4.68 39.63 3.65 42.08 11.36 4.78 14.14 -16.81%
P/EPS 11.51 -182.79 26.05 260.66 217.24 30.23 136.17 -33.72%
EY 8.69 -0.55 3.84 0.38 0.46 3.31 0.73 51.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.10 0.96 1.94 1.62 0.83 0.85 7.33%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 25/11/16 30/11/15 13/11/14 14/11/13 14/11/12 15/11/11 -
Price 1.29 0.825 0.76 1.40 1.29 0.68 0.74 -
P/RPS 4.79 36.73 3.43 37.05 11.63 5.00 16.34 -18.48%
P/EPS 11.78 -169.44 24.44 229.51 222.41 31.63 157.45 -35.06%
EY 8.49 -0.59 4.09 0.44 0.45 3.16 0.64 53.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.02 0.90 1.71 1.65 0.87 0.99 5.03%

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