Emaar EC’s H1 profit tumbles 65%

31/07/2016 Argaam Exclusive

View other reports

 

Emaar The Economic City (Emaar EC), the developer of King Abdullah Economic City, reported a net profit of SAR 48 million for the first half of 2016, a 65 percent plunge year-on-year (YoY) mainly attributed to a change in infrastructure cost estimates of industrial land as well as higher general & administration expenses. Lower land sales also weighed on the profit. 



Financials (M)

Item 6m 2015 6m 2016 Change‬
Revenues 466.24 831.31 78.3 %
Gross Income 304.70 379.84 24.7 %
Operating Income 173.96 135.82 (21.9 %)
Net Income 136.08 225.76 65.9 %
Average Shares 850.00 850.00 -
EPS (Riyals) 0.16 0.27 65.9 %

The second-quarter net profit jumped 58 percent YoY to SAR 79 million, helped by the compensation received from a client after canceling a development lease agreement. Q2 profit dropped 31 percent compared to the previous quarter. 



Current Quarter Comparison (M)

Compared With The
Item Q2 2015 Q2 2016 Change‬
Revenues 236.68 558.98 136.2 %
Gross Income 147.22 286.68 94.7 %
Operating Income 74.60 137.68 84.6 %
Net Income 50.35 239.68 376.0 %
Average Shares 850.00 850.00 -
EPS (Riyals) 0.06 0.28 376.0 %


Financial results (Million)

Period Revenues Change Gross Income Change Operating Income Change
Q1 2007 - - - - - -
Q2 2007 - - - - - -
Q3 2007 - - - - - -
Q4 2007 - - - - - -
Q1 2008 - - - - (56.77) -
Q2 2008 - - - - (74.82) -
Q3 2008 43.76 - (97.32) - (201.52) -
Q4 2008 57.81 - (22.97) - (66.05) -
Q1 2009 82.45 - 1.77 - (64.29) (13.2 %)
Q2 2009 83.76 - 20.88 - (110.17) (47.3 %)
Q3 2009 73.78 68.6 % 34.99 136.0 % (59.56) 70.4 %
Q4 2009 20.54 (64.5 %) 11.85 151.6 % (71.29) (7.9 %)
Q1 2010 45.23 (45.1 %) 5.46 209.3 % (52.75) 17.9 %
Q2 2010 16.24 (80.6 %) (32.64) (256.3 %) (127.71) (15.9 %)
Q3 2010 15.28 (79.3 %) (22.86) (165.3 %) (81.81) (37.4 %)
Q4 2010 14.18 (31.0 %) (13.69) (215.5 %) (63.05) 11.6 %
Q1 2011 23.77 (47.4 %) 13.45 146.4 % (38.17) 27.6 %
Q2 2011 228.00 1303.8 % 152.28 566.6 % 96.84 175.8 %
Q3 2011 74.82 389.8 % 70.20 407.1 % 26.79 132.7 %
Q4 2011 81.13 472.2 % 75.69 653.1 % 13.69 121.7 %
Q1 2012 142.04 497.5 % 121.88 806.1 % 68.32 279.0 %
Q2 2012 216.77 (4.9 %) 189.72 24.6 % 127.03 31.2 %
Q3 2012 138.99 85.8 % 133.92 90.8 % 65.26 143.6 %
Q4 2012 47.38 (41.6 %) 32.94 (56.5 %) (35.29) (357.9 %)
Q1 2013 14.50 (89.8 %) 8.08 (93.4 %) (34.92) (151.1 %)
Q2 2013 40.04 (81.5 %) 29.39 (84.5 %) (19.94) (115.7 %)
Q3 2013 125.89 (9.4 %) 86.30 (35.6 %) 33.24 (49.1 %)
Q4 2013 653.03 1278.3 % 580.90 1663.8 % 490.89 1491.0 %
Q1 2014 165.16 1038.8 % 117.64 1356.1 % 63.56 282.0 %
Q2 2014 450.74 1025.8 % 287.82 879.4 % 228.18 1244.3 %
Q3 2014 145.45 15.5 % 111.68 29.4 % 58.11 74.8 %
Q4 2014 303.00 (53.6 %) 213.00 (63.3 %) 76.21 (84.5 %)
Q1 2015 229.56 39.0 % 157.48 33.9 % 99.36 56.3 %
Q2 2015 236.68 (47.5 %) 147.22 (48.9 %) 74.60 (67.3 %)
Q3 2015 169.89 16.8 % 85.41 (23.5 %) 9.07 (84.4 %)
Q4 2015 386.83 27.7 % 176.66 (17.1 %) 66.88 (12.2 %)
Q1 2016 272.33 18.6 % 93.16 (40.8 %) (1.86) (101.9 %)
Q2 2016 558.98 136.2 % 286.68 94.7 % 137.68 84.6 %


Profit Performance (Million)

Period Net Income Change EPS(Riyal) Extraordinary Income/Expense Net Profit Before Unusual Items EPS Before XO Items
Q1 2007 - - - - - -
Q2 2007 - - - - - -
Q3 2007 - - - - - -
Q4 2007 - - - - - -
Q1 2008 (19.29) - (0.02) - (19.29) (0.02)
Q2 2008 (40.45) - (0.05) - (40.45) (0.05)
Q3 2008 (181.79) - (0.21) - (181.79) (0.21)
Q4 2008 (50.51) - (0.06) - (50.51) (0.06)
Q1 2009 (62.33) (223.2 %) (0.07) - (62.33) (0.07)
Q2 2009 (113.12) (179.7 %) (0.13) - (113.12) (0.13)
Q3 2009 (63.53) 65.1 % (0.07) - (63.53) (0.07)
Q4 2009 (69.88) (38.3 %) (0.08) - (69.88) (0.08)
Q1 2010 (53.47) 14.2 % (0.06) - (53.47) (0.06)
Q2 2010 (128.40) (13.5 %) (0.15) - (128.40) (0.15)
Q3 2010 (195.59) (207.9 %) (0.23) (105.97) (89.62) (0.11)
Q4 2010 (206.36) (195.3 %) (0.24) (158.82) (47.54) (0.06)
Q1 2011 (13.58) 74.6 % (0.02) 25.64 (39.22) (0.05)
Q2 2011 87.57 168.2 % 0.10 - 87.57 0.10
Q3 2011 6.18 103.2 % 0.01 - 6.18 0.01
Q4 2011 2.39 101.2 % 0.00 - 2.39 0.00
Q1 2012 45.17 432.6 % 0.05 - 45.17 0.05
Q2 2012 92.73 5.9 % 0.11 (16.34) 109.07 0.13
Q3 2012 44.53 620.5 % 0.05 - 44.53 0.05
Q4 2012 4.30 80.2 % 0.01 11.92 (7.61) (0.01)
Q1 2013 (0.33) (100.7 %) 0.00 58.83 (59.17) (0.07)
Q2 2013 1.10 (98.8 %) 0.00 43.23 (42.12) (0.05)
Q3 2013 17.96 (59.7 %) 0.02 - 17.96 0.02
Q4 2013 254.33 5811.8 % 0.30 (230.80) 485.12 0.57
Q1 2014 49.91 15041.9 % 0.06 - 49.91 0.06
Q2 2014 212.82 19194.7 % 0.25 - 212.82 0.25
Q3 2014 47.80 166.1 % 0.06 - 47.80 0.06
Q4 2014 69.15 (72.8 %) 0.08 - 69.15 0.08
Q1 2015 85.72 71.8 % 0.10 (4.27) 90.00 0.11
Q2 2015 50.35 (76.3 %) 0.06 (11.16) 61.51 0.07
Q3 2015 8.19 (82.9 %) 0.01 - 8.19 0.01
Q4 2015 158.45 129.1 % 0.19 83.87 74.58 0.09
Q1 2016 (17.04) (119.9 %) (0.02) 0.98 (18.02) (0.02)
Q2 2016 239.68 376.0 % 0.28 96.00 143.68 0.17

Profitability

Period Gross Margin OIBDA Margin Net Margin Before Unusual Items
Q1 2007 - - -
Q2 2007 - - -
Q3 2007 - - -
Q4 2007 - - -
Q1 2008 - - -
Q2 2008 - - -
Q3 2008 - - -
Q4 2008 (118.44 %) (368.92 %) (287.53 %)
Q1 2009 (64.41 %) (207.75 %) (182.10 %)
Q2 2009 (36.47 %) (155.98 %) (152.27 %)
Q3 2009 11.64 % (92.27 %) (97.21 %)
Q4 2009 26.67 % (102.99 %) (118.55 %)
Q1 2010 32.77 % (112.45 %) (134.33 %)
Q2 2010 12.62 % (164.69 %) (202.35 %)
Q3 2010 (39.26 %) (281.46 %) (350.87 %)
Q4 2010 (70.08 %) (294.10 %) (350.86 %)
Q1 2011 (80.23 %) (363.63 %) (438.75 %)
Q2 2011 45.94 % (12.36 %) (31.58 %)
Q3 2011 65.22 % 21.29 % 2.05 %
Q4 2011 76.43 % 35.42 % 13.96 %
Q1 2012 79.86 % 47.49 % 26.87 %
Q2 2012 88.87 % 54.84 % 31.63 %
Q3 2012 90.03 % 55.60 % 34.75 %
Q4 2012 87.76 % 49.86 % 35.06 %
Q1 2013 87.31 % 39.88 % 20.79 %
Q2 2013 84.81 % 4.64 % (26.72 %)
Q3 2013 68.79 % (11.26 %) (39.92 %)
Q4 2013 84.55 % 61.17 % 48.21 %
Q1 2014 82.74 % 62.33 % 51.91 %
Q2 2014 76.90 % 62.34 % 54.90 %
Q3 2014 77.63 % 64.55 % 56.26 %
Q4 2014 68.60 % 46.03 % 35.67 %
Q1 2015 68.22 % 47.40 % 37.19 %
Q2 2015 68.81 % 42.24 % 29.35 %
Q3 2015 64.22 % 34.85 % 24.37 %
Q4 2015 55.41 % 33.23 % 22.90 %
Q1 2016 47.15 % 22.83 % 11.85 %
Q2 2016 46.25 % 23.19 % 15.02 %


Per Share Data (Riyal)

Compared With The
Period Shares Outstanding (M) EPS (Riyal) Adjusted EPS (Riyal) Book Value (BV)
Q1 2007 - - - -
Q2 2007 - - - -
Q3 2007 - - - -
Q4 2007 - - - -
Q1 2008 850.00 - - 9.96
Q2 2008 850.00 - - 9.91
Q3 2008 850.00 - - 9.70
Q4 2008 850.00 (0.34) (0.34) 9.64
Q1 2009 850.00 (0.39) (0.39) 9.56
Q2 2009 850.00 (0.48) (0.48) 9.43
Q3 2009 850.00 (0.34) (0.34) 9.35
Q4 2009 850.00 (0.36) (0.36) 9.27
Q1 2010 850.00 (0.35) (0.35) 9.21
Q2 2010 850.00 (0.37) (0.37) 9.06
Q3 2010 850.00 (0.53) (0.40) 8.83
Q4 2010 850.00 (0.69) (0.38) 8.59
Q1 2011 850.00 (0.64) (0.36) 8.57
Q2 2011 850.00 (0.39) (0.10) 8.67
Q3 2011 850.00 (0.15) 0.01 8.68
Q4 2011 850.00 0.10 0.07 8.68
Q1 2012 850.00 0.17 0.17 8.74
Q2 2012 850.00 0.17 0.19 8.85
Q3 2012 850.00 0.22 0.24 8.90
Q4 2012 850.00 0.22 0.22 8.90
Q1 2013 850.00 0.17 0.10 8.90
Q2 2013 850.00 0.06 (0.08) 8.90
Q3 2013 850.00 0.03 (0.11) 8.92
Q4 2013 850.00 0.32 0.47 9.22
Q1 2014 850.00 0.38 0.60 9.28
Q2 2014 850.00 0.63 0.90 9.53
Q3 2014 850.00 0.66 0.94 9.58
Q4 2014 850.00 0.45 0.45 9.67
Q1 2015 850.00 0.49 0.49 9.77
Q2 2015 850.00 0.30 0.32 9.83
Q3 2015 850.00 0.25 0.27 9.84
Q4 2015 850.00 0.36 0.28 10.02
Q1 2016 850.00 0.24 0.15 8.31
Q2 2016 850.00 0.46 0.25 8.59

Multiple Ratios (End of Period Price)

Compared With The
Period P/E Adjusted P/E Price/book
Q1 2007 - - -
Q2 2007 - - -
Q3 2007 - - -
Q4 2007 - - -
Q1 2008 - - 2.41
Q2 2008 - - 3.03
Q3 2008 - - 2.01
Q4 2008 NEG NEG 1.24
Q1 2009 NEG NEG 1.15
Q2 2009 NEG NEG 1.48
Q3 2009 NEG NEG 1.49
Q4 2009 NEG NEG 1.38
Q1 2010 NEG NEG 1.43
Q2 2010 NEG NEG 1.26
Q3 2010 NEG NEG 1.19
Q4 2010 NEG NEG 1.10
Q1 2011 NEG NEG 1.07
Q2 2011 NEG NEG 1.21
Q3 2011 NEG More than 100 0.99
Q4 2011 More than 100 More than 100 1.13
Q1 2012 More than 100 More than 100 1.99
Q2 2012 69.23 62.28 1.35
Q3 2012 55.17 50.69 1.35
Q4 2012 50.36 49.19 1.24
Q1 2013 76.21 More than 100 1.42
Q2 2013 More than 100 NEG 1.49
Q3 2013 More than 100 NEG 1.73
Q4 2013 55.19 37.50 1.92
Q1 2014 60.28 38.15 2.47
Q2 2014 32.04 22.38 2.12
Q3 2014 34.94 24.81 2.42
Q4 2014 35.48 35.48 1.64
Q1 2015 35.97 35.60 1.80
Q2 2015 66.67 62.84 2.02
Q3 2015 57.49 53.62 1.47
Q4 2015 48.43 62.58 1.72
Q1 2016 79.04 More than 100 2.24
Q2 2016 42.06 78.55 2.24

Business Segments (Million)

Compared With The
Period Hospitality and Leisure Residential business Industrial development Other activities
Q1 2016 16.22 139.39 100.03 16.69
Q2 2016 13.28 336.39 185.24 24.07


Financial Ratios
Current
Market Cap (M Riyal) 9,675.82
Enterprise Value (EV) (M) 17,120.90
Shares Outstanding ((M)) 1,133.00
EPS ( Riyal) (TTM) (0.77)
Book Value (BV) ( Riyal) 5.04
Par Value ( Riyal) 10.00
Adjusted P/E (Last12) Neg
P/E (TTM) NEG
Price/book 1.69
Return on Average Assets (%) (TTM) (5.67 )
Return on Average Equity (%) (TTM) (14.16 )
more

Share Price

Emaar The Economic City
8.54
(0.11) (1.27 %)

Emaar The Economic City (EMAAR EC)

More

Comments {{getCommentCount()}}

Be the first to comment

{{Comments.indexOf(comment)+1}}
{{comment.FollowersCount}}
{{comment.CommenterComments}}

رد{{comment.DisplayName}} على {{getCommenterName(comment.ParentThreadID)}}

{{comment.DisplayName}} حساب موثّق

{{comment.ElapsedTime}}
loader Train
loader Train
Sorry: the validity period has ended to comment on this news
Opinions expressed in the comments section do not reflect the views of Argaam. Abusive comments of any kind will be removed. Political or religious commentary will not be tolerated.