ICONIC | ICONIC WORLDWIDE

8 8
0.100 (-4.76%)

T-O (am): 0.100 (08:59:00)
T-O (pm): 0.100 (14:29:00)
Last updated: 15:04

Fundamental
Technical
Total Score

ICONIC | ICONIC WORLDWIDE


iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

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)
23 Feb 24 Q3 Dec 23 3 31 Mar 24 14.90 -5.19 -5.19 -34.8% 0.00 -0.92 95.4% 16.0% 10.7% 870.2%
28 Nov 23 Q2 Sep 23 2 31 Mar 24 7.63 -5.81 -5.81 -76.2% 0.00 -1.03 28.4% 74.3% 79.3% 660.1%
25 Aug 23 Q1 Jun 23 1 31 Mar 24 10.66 -3.24 -3.24 -30.4% 0.00 -0.58 30.4% 55.7% 88.5% 253.1%
31 May 23 Q4 Mar 23 4 31 Mar 23 15.32 -29.61 -28.32 -184.9% 0.00 -5.04 13.6% 68.5% 4302.5% 1022.2%
27 Feb 23 Q3 Dec 22 3 31 Mar 23 17.73 0.50 0.67 3.8% 0.00 0.12 40.3% 15.1% 35.1% 85.6%
25 Nov 22 Q2 Sep 22 2 31 Mar 23 29.72 1.04 1.04 3.5% 0.00 0.18 23.5% 55.9% 51.0% 73.2%
26 Aug 22 Q1 Jun 22 1 31 Mar 23 24.07 2.29 2.12 8.8% 0.00 0.38 50.5% 30.0% 183.9% 35.2%
31 May 22 Q4 Mar 22 4 31 Mar 22 48.68 -0.23 -2.52 -5.2% 0.00 -0.45 133.2% 207.6% 154.0% 369.7%
25 Feb 22 Q3 Dec 21 3 31 Mar 22 20.88 5.52 4.68 22.4% 0.00 1.01 9.5% 23.0% 20.9% 42.7%
26 Nov 21 Q2 Sep 21 2 31 Mar 22 19.06 3.87 3.87 20.3% 0.00 0.92 2.9% 63.4% 18.4% 27.7%
25 Aug 21 Q1 Jun 21 1 31 Mar 22 18.52 3.27 3.27 17.6% 0.00 0.78 17.0% 286.1% 249.0% 156.8%
27 May 21 Q4 Mar 21 4 31 Mar 21 15.83 0.94 0.94 5.9% 0.00 0.22 6.7% 48.2% 71.5% 72.2%
25 Feb 21 Q3 Dec 20 3 31 Mar 21 16.97 3.28 3.28 19.3% 0.00 0.89 45.5% 104.9% 8.2% 18.2%
24 Nov 20 Q2 Sep 20 2 31 Mar 21 11.66 3.03 3.03 26.0% 0.00 0.94 143.1% 353.0% 138.1% 416.0%
25 Aug 20 Q1 Jun 20 1 31 Mar 21 4.80 1.27 1.27 26.5% 0.00 0.39 55.1% 93.9% 62.2% 3.0%
12 Jun 20 Q4 Mar 20 4 31 Mar 20 10.68 3.37 3.37 31.5% 0.00 1.04 29.0% 342.4% 21.4% 128.0%
26 Feb 20 Q3 Dec 19 3 31 Mar 20 8.28 2.77 2.77 33.5% 0.00 0.86 221.6% 84.0% 372.4% 245.0%
26 Nov 19 Q2 Sep 19 2 31 Mar 20 2.58 0.59 0.59 22.8% 0.00 0.22 4.0% 49.2% 55.2% 157.7%
28 Aug 19 Q1 Jun 19 1 31 Mar 20 2.48 1.38 1.31 53.0% 0.00 0.53 2.5% 69.2% 110.9% 234.2%
31 May 19 Q4 Mar 19 4 31 Mar 19 2.41 -12.24 -12.03 -498.1% 0.00 -4.86 46.4% 76.2% 528.6% 246.6%
22 Feb 19 Q3 Dec 18 3 31 Mar 19 4.50 -1.89 -1.91 -42.5% 0.00 -0.85 11.3% 60.8% 88.1% 4447.7%
23 Nov 18 Q2 Sep 18 2 31 Mar 19 5.07 -1.02 -1.02 -20.1% 0.00 -0.45 37.0% 57.2% 4.1% 34.9%
27 Aug 18 Q1 Jun 18 1 31 Mar 19 8.04 -0.98 -0.98 -12.2% 0.00 -0.43 20.8% 45.1% 71.8% 137.1%
25 May 18 Q4 Mar 18 4 31 Mar 18 10.15 -3.20 -3.47 -34.2% 0.00 -1.53 11.6% 9.4% 7984.1% 1.7%
23 Feb 18 Q3 Dec 17 3 31 Mar 18 11.49 0.04 0.04 0.4% 0.00 0.02 3.1% 22.5% 105.8% 104.1%
23 Nov 17 Q2 Sep 17 2 31 Mar 18 11.86 -0.93 -0.75 -6.4% 0.00 -0.33 19.0% 13.3% 83.0% 11.1%
25 Aug 17 Q1 Jun 17 1 31 Mar 18 14.64 -0.23 -0.41 -2.8% 0.00 -0.18 30.6% 0.7% 88.3% 52.9%
30 May 17 Q4 Mar 17 4 31 Mar 17 11.21 -3.24 -3.53 -31.5% 0.00 -1.56 19.5% 3.9% 227.5% 42.0%
24 Feb 17 Q3 Dec 16 3 31 Mar 17 9.38 -1.07 -1.08 -11.5% 0.00 -0.48 10.4% 30.8% 58.8% 19.4%
25 Nov 16 Q2 Sep 16 2 31 Mar 17 10.47 -0.68 -0.68 -6.5% 0.00 -0.31 28.0% 0.4% 22.4% 56.7%
26 Aug 16 Q1 Jun 16 1 31 Mar 17 14.54 -0.87 -0.88 -6.0% 0.00 -0.50 24.6% 28.1% 85.6% 46.3%
30 May 16 Q4 Mar 16 4 31 Mar 16 11.67 -5.60 -6.08 -52.1% 0.00 -3.49 13.9% 31.3% 354.6% 42.5%
26 Feb 16 Q3 Dec 15 3 31 Mar 16 13.55 -1.33 -1.34 -9.9% 0.00 -0.77 28.9% 40.8% 14.7% 50.0%
20 Nov 15 Q2 Sep 15 2 31 Mar 16 10.51 -1.57 -1.57 -14.9% 0.00 -0.90 7.4% 44.3% 3.7% 51.7%
21 Aug 15 Q1 Jun 15 1 31 Mar 16 11.35 -1.63 -1.63 -14.3% 0.00 -0.94 27.7% 76.1% 61.8% 35.0%
27 May 15 Q4 Mar 15 4 31 Mar 15 8.88 -4.21 -4.27 -48.0% 0.00 -2.45 7.7% 32.0% 59.6% 68.7%
25 Feb 15 31/12/14 3 31/03/15 9.62 -2.67 -2.67 -27.8% 0.00 -1.54 32.1% 62.4% 17.7% 18.5%

Historical Dividends

Financial Ratios

EPS -7.57 sen
Trailing PE (Sector Median: 16.9) 0.0
PEG 0.0
Altman Z -0.3
Beaver 0.026
Current Ratio 1.13
Debt-Equity (DE) Ratio 0.87
FCF Yield 15.82 %
Revenue QoQ 95.41 %
Revenue YoY -15.96%
Profit QoQ 10.72 %
Profit YoY -870.18 %
Profit Margin (Sector Median: 2.0) -87.77 %
ROE (ROIC: -17.92) -26.29 %
Dividend Per Share (DPS) 0.0 sen
Dividend Yield (DY) 0.0 %

Adjusted Financial Ratios

Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports

EPS
Trailing PE (Sector Median: 16.9)
Profit QoQ
Profit YoY
Profit Margin (Sector Median: 2.0)
ROE (ROIC: -10.92)
Altman Z

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) 0.29
Consistent QR FV
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only

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] -5.19
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) 17.38
Expected Revenue (M) 100.53
Expected Growth (%) 16.0
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research

Directors Share Purchases (Beta)


DATO TAN KEAN TET added 1000000.0 units announced on 04 Oct 2021 at ~RM0.435

DATO TAN KEAN TET added 1000000.0 units announced on 11 Aug 2021 at ~RM0.46

DATO TAN KEAN TET added 1100000.0 units announced on 22 Jul 2021 at ~RM0.465

MR TAN CHO CHIA added 1100000.0 units announced on 22 Jul 2021 at ~RM0.465

DATO TAN KEAN TET added 1500000.0 units announced on 12 Jul 2021 at ~RM0.475

MR TAN CHO CHIA added 1500000.0 units announced on 12 Jul 2021 at ~RM0.475

MR TAN CHO CHIA added 3000000.0 units announced on 30 Nov 2020 at ~RM0.535

DATO TAN KEAN TET added 3000000.0 units announced on 30 Nov 2020 at ~RM0.535

DATO TAN KEAN TET added 2000000.0 units announced on 27 Nov 2020 at ~RM0.51

MR TAN CHO CHIA added 2000000.0 units announced on 27 Nov 2020 at ~RM0.51

DATO TAN KEAN TET added 500000.0 units announced on 08 Sep 2020 at ~RM0.555

MR TAN CHO CHIA added 500000.0 units announced on 08 Sep 2020 at ~RM0.555

DATO' TAN KEAN TET added 500000.0 units announced on 12 Aug 2020 at ~RM0.61

MR TAN CHO CHIA added 500000.0 units announced on 12 Aug 2020 at ~RM0.61

Summary


Market Cap: 56 M.

Number of Shares: 562 M.

Adjusted Float: 84.7%.

Stock highly correlated with

GHLSYS (83%)

CHOOBEE (81%)

BKAWAN (79%)

KFIMA (77%)

Iconic Worldwide Berhad, formerly known as Sanbumi Holdings Berhad, is a Bursa Malaysia listed company that is primarily involved in tourism, hotel management, Medicare and property businesses. Iconic Worldwide is currently expanding to transform into a significant property player in the Northern Region of Malaysia while making strong inroads nationwide.

Sectors: Trading & Services, Hotels, Wooden Products, Consumer Products & Services, Travel, Leisure & Hospitality, Post MCO, Penny Stocks

Code: 9113

Website: https://www.iconicworldwide.com.my/

Related Links: Bursa | Annual Report | Announcement

Warrant Info:

No warrants listed

Top Shareholdings

Updated on 30-Jun-2023

Shareholder % Value (M)
Modern Rewards Sdn Bhd 10.19% 5.73
Tan Kean Tet 9.37% 5.27
Bank of Singapore Limited 5.13% 2.88
Chan Yok Peng 4.04% 2.27
Chew Seng Tooi 3.98% 2.24
Lai Choon Seang 2.88% 1.62
Legacy 888 Sdn. Bhd. 1.42% 0.8
Wang Ling Ling 1.35% 0.76
Makisa Ria Sdn Bhd 1.22% 0.69
Evergreen City Holdings Sdn. Bhd. 0.94% 0.53
Goh Wei Chuan 0.72% 0.4
Lim Lein Sim 0.71% 0.4
Chang Chee Chyun 0.7% 0.39
Low Bok Sang 0.62% 0.35
Liew Fook Meng 0.57% 0.32
Evergreen 2000 Sdn. Bhd. 0.5% 0.28
Tay Seng Chew 0.44% 0.25
Pau Kim Lee 0.39% 0.22
Ah Nyuk Len 0.36% 0.2
Man Singh A/l Sham Singh 0.36% 0.2
Gee Hin Engineering Sdn Bhd 0.32% 0.18
Tan Kong Lai 0.32% 0.18
Lean Gin Keng 0.3% 0.17
Ng Wing Sheng 0.29% 0.16
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.