IWCITY | ISKANDAR WATERFRONT CITY BERHAD
0.535 (-1.83%)
T-O (am): 0.000 (08:59:00)
T-O (pm): 0.540 (14:29:00)
Last updated: 17:00
IWCITY Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
IWCITY Quarter Reports
Customize
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 29 Aug 24 | Q2 Jun 24 | 2 | 31 Dec 24 | 38.24 | 3.25 | 0.95 | 2.5% | 0.00 | 0.10 | 0.1% | 68.9% | 92.1% | 118.0% | ||||||||
| 30 May 24 | Q1 Mar 24 | 1 | 31 Dec 24 | 38.21 | 0.52 | 0.50 | 1.3% | 0.00 | 0.05 | 6.6% | 119.4% | 46.2% | 123.4% | ||||||||
| 29 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 40.90 | 1.17 | 0.92 | 2.2% | 0.00 | 0.10 | 72.2% | 35.8% | 423.9% | 104.7% | ||||||||
| 30 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 23.76 | 0.97 | 0.18 | 0.7% | 0.00 | 0.02 | 4.9% | 35.8% | 103.3% | 111.7% | ||||||||
| 30 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 22.64 | -5.28 | -5.28 | -23.3% | 0.00 | -0.57 | 30.0% | 241.2% | 148.8% | 12.9% | ||||||||
| 30 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 17.42 | -2.12 | -2.12 | -12.2% | 0.00 | -0.23 | 72.6% | 281.2% | 89.1% | 59.1% | ||||||||
| 28 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 63.66 | -10.87 | -19.45 | -30.6% | 0.00 | -2.11 | 264.0% | 1733.0% | 1197.9% | 125.5% | ||||||||
| 24 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 17.49 | -1.49 | -1.50 | -8.6% | 0.00 | -0.16 | 163.6% | 406.4% | 75.3% | 83.9% | ||||||||
| 26 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 6.64 | -6.06 | -6.06 | -91.3% | 0.00 | -0.66 | 45.2% | 32.9% | 16.8% | 44.6% | ||||||||
| 25 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 4.57 | -5.19 | -5.19 | -113.5% | 0.00 | -0.64 | 31.6% | 39.4% | 39.9% | 10.2% | ||||||||
| 25 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 3.47 | -10.01 | -8.63 | -248.5% | 0.00 | -0.97 | 0.6% | 82.3% | 7.5% | 107.1% | ||||||||
| 24 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 3.45 | -10.88 | -9.33 | -270.2% | 0.00 | -1.05 | 65.0% | 64.0% | 122.8% | 153.8% | ||||||||
| 30 Aug 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 9.88 | -4.53 | -4.19 | -42.4% | 0.00 | -0.47 | 31.1% | 83.5% | 27.5% | 133.1% | ||||||||
| 31 May 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 7.54 | -5.78 | -5.78 | -76.6% | 0.00 | -0.69 | 61.6% | 60.7% | 38.6% | 11.0% | ||||||||
| 29 Mar 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 19.65 | -11.21 | -4.17 | -21.2% | 0.00 | -0.50 | 104.7% | 54.9% | 13.3% | 1273.5% | ||||||||
| 25 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 9.60 | -2.83 | -3.68 | -38.3% | 0.00 | -0.44 | 84.0% | 85.8% | 129.1% | 28.8% | ||||||||
| 26 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 59.83 | 22.82 | 12.66 | 21.2% | 0.00 | 1.51 | 212.0% | 17.4% | 294.9% | 2538.9% | ||||||||
| 25 Jun 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 19.17 | -7.26 | -6.49 | -33.9% | 0.00 | -0.78 | 56.0% | 46.0% | 1929.0% | 267.7% | ||||||||
| 27 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 43.59 | 2.66 | 0.35 | 0.8% | 0.00 | 0.04 | 35.7% | 17.3% | 112.4% | 77.4% | ||||||||
| 27 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 67.81 | -4.57 | -2.86 | -4.2% | 0.00 | -0.34 | 6.4% | 263.1% | 450.3% | 736.1% | ||||||||
| 28 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 72.45 | 0.95 | -0.52 | -0.7% | 0.00 | -0.06 | 104.2% | 303.5% | 70.6% | 94.5% | ||||||||
| 30 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 35.48 | -1.24 | -1.77 | -5.0% | 0.00 | 0.21 | 32.7% | 10.7% | 212.3% | 316.7% | ||||||||
| 27 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 52.71 | 1.28 | 1.57 | 3.0% | 0.00 | 0.19 | 182.2% | 107.3% | 250.3% | 89.4% | ||||||||
| 28 Nov 18 | Q3 Sep 18 | 3 | 31 Dec 18 | 18.67 | 0.16 | 0.45 | 2.4% | 0.00 | 0.06 | 4.0% | 91.5% | 104.8% | 99.5% | ||||||||
| 29 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 17.95 | -10.70 | -9.44 | -52.6% | 0.00 | -1.13 | 44.0% | 43.5% | 1258.4% | 6522.4% | ||||||||
| 31 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 32.07 | 1.22 | 0.81 | 2.5% | 0.00 | 0.10 | 26.1% | 135.0% | 94.5% | 101.4% | ||||||||
| 11 Apr 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 25.43 | -3.60 | 14.82 | 58.3% | 0.00 | 1.81 | 88.5% | 17.0% | 83.5% | 615.4% | ||||||||
| 30 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 220.20 | 143.78 | 89.61 | 40.7% | 0.00 | 10.95 | 1660.3% | 1230.8% | 60856.5% | 2598.1% | ||||||||
| 24 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 12.51 | 0.28 | 0.15 | 1.2% | 0.00 | 0.02 | 8.3% | 41.6% | 100.3% | 103.8% | ||||||||
| 31 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 13.65 | -55.78 | -56.45 | -413.7% | 0.00 | -6.98 | 55.5% | 70.5% | 1863.0% | 1076.6% | ||||||||
| 28 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 30.64 | -1.41 | -2.88 | -9.4% | 0.00 | 0.00 | 85.2% | 386.1% | 19.8% | 71.1% | ||||||||
| 25 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 16.55 | -3.59 | -3.59 | -21.7% | 0.00 | -0.01 | 22.7% | 88.9% | 6.0% | 117.2% | ||||||||
| 18 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 21.41 | -4.08 | -3.81 | -17.8% | 0.00 | -0.52 | 167.5% | 371.9% | 20.5% | 1.4% | ||||||||
| 25 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 8.00 | -4.57 | -4.80 | -60.0% | 0.00 | -0.72 | 27.0% | 64.2% | 51.8% | 1945.4% | ||||||||
| 29 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 6.30 | -16.07 | -9.96 | -158.0% | 0.00 | -1.49 | 95.8% | 80.9% | 147.8% | 340.3% | ||||||||
| 30 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 148.47 | 45.07 | 20.82 | 14.0% | 0.00 | 3.11 | 3172.4% | 482.4% | 638.0% | 406.0% | ||||||||
| 27 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 4.54 | -3.59 | -3.87 | -85.3% | 0.00 | -0.58 | 79.7% | 92.8% | 1588.5% | 711.3% | ||||||||
| 21 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 22.33 | -2.18 | 0.26 | 1.2% | 0.00 | 0.04 | 32.5% | 38.3% | 111.5% | 86.9% | ||||||||
| 13 Feb 15 | 31/12/14 | 4 | 31/12/14 | 33.05 | -4.50 | -2.26 | -6.8% | 0.00 | -0.34 | 29.7% | 59.9% | 155.0% | 113.2% |
IWCITY Historical Dividends
IWCITY Financial Ratios
| EPS | 0.28 sen |
| Trailing PE (Sector Median: 15.9) | 193.2 |
| PEG | 1.93 |
| Altman Z | 0.5 |
| Beaver | 0.034 |
| Current Ratio | 3.32 |
| Debt-Equity (DE) Ratio | 0.94 |
| FCF Yield | 4.82 % |
| Revenue QoQ | 0.08 % |
| Revenue YoY | 68.87% |
| Profit QoQ | 92.14 % |
| Profit YoY | 118.05 % |
| Profit Margin (Sector Median: 6.7) | 1.81 % |
| ROE (ROIC: -0.5) | -0.5 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
IWCITY Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 15.9) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 6.7) | |
| ROE (ROIC: -0.5) | |
| Altman Z |
IWCITY Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.8 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 0.95 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 0.0 |
| Expected Revenue (M) | 0.0 |
| Expected Growth (%) | 0.0 |
IWCITY Directors Share Purchases (Beta)
MR LIM CHEN HERNG reduced 315700.0 units announced on 09 Jan 2024 at ~RM0.87
MR LIM CHEN HERNG reduced 315700.0 units announced on 09 Jan 2024 at ~RM0.87
MR LIM CHEN HERNG reduced 315700.0 units announced on 08 Jan 2024 at ~RM0.87
MR LIM CHEN HERNG reduced 760000.0 units announced on 15 Dec 2022 at ~RM0.27
MR LIM CHEN HERNG reduced 920000.0 units announced on 08 Dec 2022 at ~RM0.29
MR LIM CHEN HERNG reduced 1618500.0 units announced on 05 Dec 2022 at ~RM0.285
MR LIM CHEN HERNG added 308500.0 units announced on 19 Sep 2022 at ~RM0.27
MR LIM CHEN HERNG reduced 465400.0 units announced on 14 Sep 2022 at ~RM0.27
MR LIM CHEN HERNG reduced 490000.0 units announced on 09 Sep 2022 at ~RM0.28
MR LIM CHEN HERNG added 51600.0 units announced on 06 Sep 2022 at ~RM0.29
MR LIM CHEN HERNG added 913400.0 units announced on 01 Sep 2022 at ~RM0.3
MR LIM CHEN HERNG added 504500.0 units announced on 26 Aug 2022 at ~RM0.31
MR LIM CHEN HERNG added 681200.0 units announced on 25 Aug 2022 at ~RM0.295
MR LIM CHEN HERNG added 446300.0 units announced on 24 Aug 2022 at ~RM0.285
MR LIM CHEN HERNG added 600700.0 units announced on 23 Aug 2022 at ~RM0.285
MR LIM CHEN HERNG added 1012400.0 units announced on 22 Aug 2022 at ~RM0.28
MR LIM CHEN HERNG added 51000.0 units announced on 19 Aug 2022 at ~RM0.275
IWCITY Summary
Market Cap: 492 M.
Market Cap Class: Small caps
Number of Shares: 921 M.
Adjusted Float: 59.9%.
Stock highly correlated with
GUOCO (87%)
UEMS (86%)
WELLCAL (85%)
AME (84%)
Iskandar Waterfront City Berhad (formerly known as Tebrau Teguh Berhad), an investment holding company, provides property development, construction, and property management services primarily in Malaysia. The company develops residential and commercial properties. It is also engaged in the construction of infrastructure and building works. The company is based in Johor Bahru, Malaysia.
Code: 1589
Website: http://www.iskandarwaterfront.com/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
IWCITY Top Shareholdings
Updated on 31-Mar-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Iskandar Waterfront Holdings Sdn Bhd | 33.42% | 164.7 |
| Ong Yoong Nyock | 3.53% | 17.4 |
| Kumpulan Prasarana Rakyat Johor Sdn Bhd | 3.01% | 14.85 |
| Kong Tiam Ming | 1.46% | 7.19 |
| Koon Poh Tat | 1.4% | 6.92 |
| Teo Kwee Hock | 1.19% | 5.86 |
| UOB Kay Hian Pte Ltd | 1.04% | 5.11 |
| Tntt Realty Sdn Bhd | 0.84% | 4.13 |
| Lim Soon Huat | 0.81% | 4.01 |
| Lim Kang Hoo | 0.6% | 2.96 |
| Tan Sri Dato Lim Kang Hoo | 0.6% | 2.96 |
| Teo Siew Lai | 0.51% | 2.5 |
| DFA Emerging Market Core Equity | 0.33% | 1.62 |
| Dato Sri Ker Cherk Yee | 0.32% | 1.55 |
| Lim Teck Huat | 0.29% | 1.44 |
| Siow Wong Yen @ Siow Kwang Hwa | 0.27% | 1.34 |
| Cheong Lye Khey | 0.22% | 1.09 |
| Vigneswaran A/L Ramakrishnan | 0.22% | 1.07 |
| Dimensional Emerging Markets Value Fund | 0.21% | 1.04 |
| See Hoy Chan Properties Sdn Bhd | 0.19% | 0.93 |
| Yeo Chun Wee | 0.19% | 0.92 |
| Cgs-Cimb Securities (Singapore) Pte Ltd | 0.17% | 0.81 |
| Ting Sing Yiew | 0.16% | 0.8 |
| Premier Elite Marketing Sdn Bhd | 0.16% | 0.8 |
| Francis Chai Kim Lung | 0.16% | 0.79 |
| Morubina Holdings Sdn Bhd | 0.15% | 0.76 |
| Ang Leong Chai | 0.15% | 0.76 |