[IWCITY] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
15-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 25.8%
YoY- -27.33%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 207,257 201,557 169,206 132,488 86,237 22,189 14,411 55.91%
PBT 32,772 7,681 18,436 2,797 2,915 7,012 -2,350 -
Tax -9,946 -3,006 -3,405 704 1,903 1,653 -17 189.06%
NP 22,826 4,675 15,031 3,501 4,818 8,665 -2,367 -
-
NP to SH 22,826 4,675 15,031 3,501 4,818 8,665 -2,367 -
-
Tax Rate 30.35% 39.14% 18.47% -25.17% -65.28% -23.57% - -
Total Cost 184,431 196,882 154,175 128,987 81,419 13,524 16,778 49.08%
-
Net Worth 553,163 525,020 522,055 505,691 496,824 495,880 470,007 2.75%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 553,163 525,020 522,055 505,691 496,824 495,880 470,007 2.75%
NOSH 674,590 673,103 669,302 674,255 662,432 670,108 643,846 0.78%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 11.01% 2.32% 8.88% 2.64% 5.59% 39.05% -16.42% -
ROE 4.13% 0.89% 2.88% 0.69% 0.97% 1.75% -0.50% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 30.72 29.94 25.28 19.65 13.02 3.31 2.24 54.68%
EPS 3.38 0.69 2.25 0.52 0.73 1.29 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.78 0.78 0.75 0.75 0.74 0.73 1.95%
Adjusted Per Share Value based on latest NOSH - 674,255
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 22.50 21.88 18.37 14.38 9.36 2.41 1.56 55.98%
EPS 2.48 0.51 1.63 0.38 0.52 0.94 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6005 0.57 0.5668 0.549 0.5394 0.5383 0.5103 2.74%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.59 1.26 0.65 0.64 0.79 0.71 0.45 -
P/RPS 5.18 4.21 2.57 3.26 6.07 21.44 20.10 -20.21%
P/EPS 46.99 181.41 28.94 123.26 108.62 54.91 -122.40 -
EY 2.13 0.55 3.46 0.81 0.92 1.82 -0.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.62 0.83 0.85 1.05 0.96 0.62 20.92%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 13/11/14 14/11/13 14/11/12 15/11/11 15/11/10 24/11/09 24/11/08 -
Price 1.40 1.29 0.68 0.74 0.80 0.69 0.43 -
P/RPS 4.56 4.31 2.69 3.77 6.15 20.84 19.21 -21.30%
P/EPS 41.38 185.73 30.28 142.52 109.99 53.36 -116.96 -
EY 2.42 0.54 3.30 0.70 0.91 1.87 -0.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.65 0.87 0.99 1.07 0.93 0.59 19.39%

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