[TOPBLDS] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[TOPBLDS] TOP BUILDERS CAPITAL BERHAD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -31.75%
YoY- -57.4%
Quarter Report
Latest QR
Upcoming QR
TOPBLDS's Result
TOPBLDS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 249,000 290,356 242,567 219,158 227,168 204,304 268,656 -4.94%
PBT 5,864 -4,704 15,152 17,389 24,808 22,156 32,765 -68.27%
Tax -4,532 -3,188 -4,908 -4,976 -6,460 -5,732 -8,462 -34.07%
NP 1,332 -7,892 10,244 12,413 18,348 16,424 24,303 -85.59%
-
NP to SH 1,896 -7,228 11,278 12,996 19,042 17,224 25,157 -82.18%
-
Tax Rate 77.29% - 32.39% 28.62% 26.04% 25.87% 25.83% -
Total Cost 247,668 298,248 232,323 206,745 208,820 187,880 244,353 0.90%
-
Net Worth 194,866 192,400 192,400 192,400 197,703 191,954 187,081 2.75%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 194,866 192,400 192,400 192,400 197,703 191,954 187,081 2.75%
NOSH 526,666 520,000 520,000 520,000 520,273 518,795 519,670 0.89%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 0.53% -2.72% 4.22% 5.66% 8.08% 8.04% 9.05% -
ROE 0.97% -3.76% 5.86% 6.75% 9.63% 8.97% 13.45% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 47.28 55.84 46.65 42.15 43.66 39.38 51.70 -5.78%
EPS 0.36 -1.40 2.17 2.49 3.66 3.32 5.63 -84.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.37 0.37 0.37 0.38 0.37 0.36 1.84%
Adjusted Per Share Value based on latest NOSH - 520,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 35.27 41.13 34.36 31.04 32.18 28.94 38.06 -4.95%
EPS 0.27 -1.02 1.60 1.84 2.70 2.44 3.56 -82.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.276 0.2725 0.2725 0.2725 0.2801 0.2719 0.265 2.75%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.725 0.60 0.57 0.655 0.71 0.71 0.675 -
P/RPS 1.53 1.07 1.22 1.55 1.63 1.80 1.31 10.91%
P/EPS 201.39 -43.17 26.28 26.21 19.40 21.39 13.94 494.14%
EY 0.50 -2.32 3.80 3.82 5.15 4.68 7.17 -83.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.62 1.54 1.77 1.87 1.92 1.88 2.81%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 31/05/17 28/02/17 22/11/16 29/08/16 26/05/16 23/02/16 -
Price 0.655 0.705 0.575 0.60 0.71 0.78 0.65 -
P/RPS 1.39 1.26 1.23 1.42 1.63 1.98 1.26 6.77%
P/EPS 181.94 -50.72 26.51 24.01 19.40 23.49 13.43 469.19%
EY 0.55 -1.97 3.77 4.17 5.15 4.26 7.45 -82.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.91 1.55 1.62 1.87 2.11 1.81 -1.48%

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