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) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 27 Nov 25 | Q3 Sep 2025 | 3 | 31 Dec 2025 | 4.34 | -4.76 | -4.47 | -103.1% | 0.00 | -0.48 | 42.9% | 76.2% | 62.7% | 151.5% | ||||||||
| 27 Aug 25 | Q2 Jun 2025 | 2 | 31 Dec 2025 | 7.60 | -2.75 | -2.75 | -36.2% | 0.00 | -0.30 | 4.1% | 80.1% | 24.5% | 388.4% | ||||||||
| 28 May 25 | Q1 Mar 2025 | 1 | 31 Dec 2025 | 7.30 | -3.64 | -3.64 | -49.9% | 0.00 | -0.40 | 2.5% | 80.9% | 80.5% | 834.1% | ||||||||
| 27 Feb 25 | Q4 Dec 2024 | 4 | 31 Dec 2024 | 7.12 | -18.74 | -18.65 | -261.9% | 0.00 | -2.02 | 60.8% | 82.6% | 949.0% | 2122.9% | ||||||||
| 28 Nov 24 | Q3 Sep 2024 | 3 | 31 Dec 2024 | 18.18 | -2.19 | -1.78 | -9.8% | 0.00 | -0.19 | 52.5% | 23.5% | 286.6% | 1110.2% | ||||||||
| 29 Aug 24 | Q2 Jun 2024 | 2 | 31 Dec 2024 | 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 2024 | 1 | 31 Dec 2024 | 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 2023 | 4 | 31 Dec 2023 | 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 2023 | 3 | 31 Dec 2023 | 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 2023 | 2 | 31 Dec 2023 | 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 2023 | 1 | 31 Dec 2023 | 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 2022 | 4 | 31 Dec 2022 | 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 2022 | 3 | 31 Dec 2022 | 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 2022 | 2 | 31 Dec 2022 | 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 2022 | 1 | 31 Dec 2022 | 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 2021 | 4 | 31 Dec 2021 | 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 2021 | 3 | 31 Dec 2021 | 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 2021 | 2 | 31 Dec 2021 | 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 2021 | 1 | 31 Dec 2021 | 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 2020 | 4 | 31 Dec 2020 | 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 2020 | 3 | 31 Dec 2020 | 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 2020 | 2 | 31 Dec 2020 | 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 2020 | 1 | 31 Dec 2020 | 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 2019 | 4 | 31 Dec 2019 | 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 2019 | 3 | 31 Dec 2019 | 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 2019 | 2 | 31 Dec 2019 | 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 2019 | 1 | 31 Dec 2019 | 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 2018 | 4 | 31 Dec 2018 | 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 2018 | 3 | 31 Dec 2018 | 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 2018 | 2 | 31 Dec 2018 | 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 2018 | 1 | 31 Dec 2018 | 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 2017 | 4 | 31 Dec 2017 | 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 2017 | 3 | 31 Dec 2017 | 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 2017 | 2 | 31 Dec 2017 | 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 2017 | 1 | 31 Dec 2017 | 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 2016 | 4 | 31 Dec 2016 | 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 2016 | 3 | 31 Dec 2016 | 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 2016 | 2 | 31 Dec 2016 | 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 2016 | 1 | 31 Dec 2016 | 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 2015 | 4 | 31 Dec 2015 | 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 2015 | 3 | 31 Dec 2015 | 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 2015 | 2 | 31 Dec 2015 | 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 2015 | 1 | 31 Dec 2015 | 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% |
| EPS | -3.2 sen |
| Trailing PE (Sector Median: 10.9) | 0.0 |
| PEG | 0.0 |
| Altman Z | 0.1 |
| Beaver | 0.002 |
| Current Ratio | 1.46 |
| Debt-Equity (DE) Ratio | 0.9 |
| FCF Yield | 0.42 % |
| Revenue QoQ | -42.93 % |
| Revenue YoY | -76.15% |
| Profit QoQ | -62.74 % |
| Profit YoY | -151.52 % |
| Profit Margin (Sector Median: 5.5) | -111.97 % |
| ROE (ROIC: -4.16) | -4.17 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 10.9) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 5.5) | |
| ROE (ROIC: -4.16) | |
| Altman Z |
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.77 | Consistent QR FV |
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | -4.48 |
| 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 |
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
Market Cap: 262 M.
Market Cap Class: Small caps
Number of Shares: 921 M.
Adjusted Float: 59.9%.
Stock highly correlated with
SAMCHEM (89%)
WILLOW (89%)
UOAREIT (88%)
EKOVEST (87%)
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.
Sectors: GLCs, Property, Penny Stocks
Code: 1589
Website: http://www.iskandarwaterfront.com/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 31-Mar-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Iskandar Waterfront Holdings Sdn Bhd | 33.42% | 87.74 |
| Ong Yoong Nyock | 3.53% | 9.27 |
| Kumpulan Prasarana Rakyat Johor Sdn Bhd | 3.01% | 7.91 |
| Kong Tiam Ming | 1.46% | 3.83 |
| Koon Poh Tat | 1.4% | 3.69 |
| Teo Kwee Hock | 1.19% | 3.12 |
| UOB Kay Hian Pte Ltd | 1.04% | 2.72 |
| Tntt Realty Sdn Bhd | 0.84% | 2.2 |
| Lim Soon Huat | 0.81% | 2.14 |
| Lim Kang Hoo | 0.6% | 1.58 |
| Tan Sri Dato Lim Kang Hoo | 0.6% | 1.58 |
| Teo Siew Lai | 0.51% | 1.33 |
| DFA Emerging Market Core Equity | 0.33% | 0.86 |
| Dato Sri Ker Cherk Yee | 0.32% | 0.83 |
| Lim Teck Huat | 0.29% | 0.77 |
| Siow Wong Yen @ Siow Kwang Hwa | 0.27% | 0.71 |
| Cheong Lye Khey | 0.22% | 0.58 |
| Vigneswaran A/L Ramakrishnan | 0.22% | 0.57 |
| Dimensional Emerging Markets Value Fund | 0.21% | 0.55 |
| See Hoy Chan Properties Sdn Bhd | 0.19% | 0.49 |
| Yeo Chun Wee | 0.19% | 0.49 |
| Cgs-Cimb Securities (Singapore) Pte Ltd | 0.17% | 0.43 |
| Ting Sing Yiew | 0.16% | 0.43 |
| Premier Elite Marketing Sdn Bhd | 0.16% | 0.43 |
| Francis Chai Kim Lung | 0.16% | 0.42 |
| Morubina Holdings Sdn Bhd | 0.15% | 0.41 |
| Ang Leong Chai | 0.15% | 0.4 |