[TOPBLDS] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[TOPBLDS] TOP BUILDERS CAPITAL BERHAD
Announcement Date
20-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -1.21%
YoY- 45.01%
Quarter Report
Latest QR
Upcoming QR
TOPBLDS's Result
TOPBLDS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 227,168 204,304 268,656 272,372 281,524 305,368 293,505 -15.71%
PBT 24,808 22,156 32,765 40,082 40,934 45,340 28,835 -9.55%
Tax -6,460 -5,732 -8,462 -10,185 -10,568 -11,744 -7,426 -8.87%
NP 18,348 16,424 24,303 29,897 30,366 33,596 21,409 -9.78%
-
NP to SH 19,042 17,224 25,157 30,509 30,882 33,976 21,546 -7.91%
-
Tax Rate 26.04% 25.87% 25.83% 25.41% 25.82% 25.90% 25.75% -
Total Cost 208,820 187,880 244,353 242,474 251,158 271,772 272,096 -16.18%
-
Net Worth 197,703 191,954 187,081 187,216 110,292 106,174 94,534 63.61%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 197,703 191,954 187,081 187,216 110,292 106,174 94,534 63.61%
NOSH 520,273 518,795 519,670 520,045 393,903 393,240 393,893 20.40%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 8.08% 8.04% 9.05% 10.98% 10.79% 11.00% 7.29% -
ROE 9.63% 8.97% 13.45% 16.30% 28.00% 32.00% 22.79% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 43.66 39.38 51.70 52.37 71.47 77.65 74.51 -29.99%
EPS 3.66 3.32 5.63 5.87 7.84 8.64 5.47 -23.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.37 0.36 0.36 0.28 0.27 0.24 35.88%
Adjusted Per Share Value based on latest NOSH - 520,209
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 32.18 28.94 38.06 38.58 39.88 43.26 41.58 -15.71%
EPS 2.70 2.44 3.56 4.32 4.37 4.81 3.05 -7.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2801 0.2719 0.265 0.2652 0.1562 0.1504 0.1339 63.63%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 - - - -
Price 0.71 0.71 0.675 0.675 0.00 0.00 0.00 -
P/RPS 1.63 1.80 1.31 1.29 0.00 0.00 0.00 -
P/EPS 19.40 21.39 13.94 11.51 0.00 0.00 0.00 -
EY 5.15 4.68 7.17 8.69 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.92 1.88 1.88 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 26/05/16 23/02/16 20/11/15 28/08/15 23/07/15 - -
Price 0.71 0.78 0.65 0.695 0.59 0.00 0.00 -
P/RPS 1.63 1.98 1.26 1.33 0.83 0.00 0.00 -
P/EPS 19.40 23.49 13.43 11.85 7.53 0.00 0.00 -
EY 5.15 4.26 7.45 8.44 13.29 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 2.11 1.81 1.93 2.11 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment