ISKANDAR WATERFRONT CITY Financials Iskandar Waterfront City
Equities
IWCITY
MYL1589OO000
Real Estate Development & Operations
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.76 MYR | -1.30% |
|
+4.11% | +4.11% |
Valuation
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,197 | 351.7 | 736.9 | 481.5 | 294.8 | 248.7 |
| Enterprise Value (EV) 1 | 1,387 | 747.8 | 1,138 | 819.3 | 673.1 | 640.3 |
| P/E ratio | 24.3 x | -53.2 x | -154 x | -287 x | -10.2 x | -7.71 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 4.41 x | 2.88 x | 3.36 x | 4.45 x | 16.4 x | 2.69 x |
| EV / Revenue | 5.1 x | 6.13 x | 5.19 x | 7.57 x | 37.4 x | 6.93 x |
| EV / EBITDA | 19.9 x | -3,875 x | 51.4 x | 35.8 x | -60.1 x | -220 x |
| EV / FCF | -12 x | -3.62 x | -277 x | 37.4 x | -21.6 x | -7.76 x |
| FCF Yield | -8.33% | -27.6% | -0.36% | 2.67% | -4.64% | -12.9% |
| Price to Book | 1.47 x | 0.43 x | 0.92 x | 0.63 x | 0.38 x | 0.33 x |
| Nbr of stocks (in thousands) | 837,389 | 837,389 | 837,389 | 837,389 | 921,128 | 921,128 |
| Reference price 2 | 1.430 | 0.4200 | 0.8800 | 0.5750 | 0.3200 | 0.2700 |
| Announcement Date | 4/30/18 | 4/30/19 | 6/25/20 | 5/31/21 | 4/29/22 | 4/28/23 |
1MYR in Million2MYR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales 1 | 271.8 | 122.1 | 219 | 108.2 | 18 | 92.36 |
| EBITDA 1 | 69.6 | -0.193 | 22.13 | 22.91 | -11.2 | -2.905 |
| EBIT 1 | 68.93 | -0.786 | 21.52 | 22.38 | -11.58 | -3.274 |
| Operating Margin | 25.36% | -0.64% | 9.83% | 20.68% | -64.33% | -3.54% |
| Earnings before Tax (EBT) 1 | 66.19 | -12.2 | -3.188 | 1.518 | -31.2 | -23.62 |
| Net income 1 | 48.12 | -6.604 | -4.744 | -1.677 | -27.93 | -32.2 |
| Net margin | 17.71% | -5.41% | -2.17% | -1.55% | -155.15% | -34.87% |
| EPS 2 | 0.0588 | -0.007899 | -0.005699 | -0.002002 | -0.0313 | -0.0350 |
| Free Cash Flow 1 | -115.6 | -206.6 | -4.113 | 21.88 | -31.2 | -82.49 |
| FCF margin | -42.52% | -169.25% | -1.88% | 20.22% | -173.33% | -89.32% |
| FCF Conversion (EBITDA) | - | - | - | 95.53% | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 4/30/18 | 4/30/19 | 6/25/20 | 5/31/21 | 4/29/22 | 4/28/23 |
1MYR in Million2MYR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 190 | 396 | 401 | 338 | 378 | 392 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 2.726 x | -2,053 x | 18.11 x | 14.75 x | -33.79 x | -134.8 x |
| Free Cash Flow 1 | -116 | -207 | -4.11 | 21.9 | -31.2 | -82.5 |
| ROE (net income / shareholders' equity) | 6.82% | -0.81% | -0.59% | -0.22% | -3.62% | -4.2% |
| ROA (Net income/ Total Assets) | 2.76% | -0.03% | 0.72% | 0.81% | -0.46% | -0.14% |
| Assets 1 | 1,741 | 24,550 | -663.5 | -206.2 | 6,073 | 23,715 |
| Book Value Per Share 2 | 0.9700 | 0.9700 | 0.9500 | 0.9100 | 0.8400 | 0.8100 |
| Cash Flow per Share 2 | 0.0600 | 0.0500 | 0.0500 | 0.0500 | 0.0500 | 0.0100 |
| Capex 1 | 0.14 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 |
| Capex / Sales | 0.05% | 0.02% | 0.01% | 0.02% | 0.03% | 0.01% |
| Announcement Date | 4/30/18 | 4/30/19 | 6/25/20 | 5/31/21 | 4/29/22 | 4/28/23 |
1MYR in Million2MYR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +4.11% | 147M | |
| +36.16% | 27.94B | |
| -13.91% | 26.97B | |
| +21.99% | 26.95B | |
| +2.14% | 25.32B | |
| +44.49% | 22.58B | |
| +2.78% | 19.59B | |
| +5.52% | 19.52B | |
| +28.54% | 16.23B | |
| -14.54% | 14.98B |
- Stock Market
- Equities
- IWCITY Stock
- Financials Iskandar Waterfront City
