[TOPBLDS] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[TOPBLDS] TOP BUILDERS CAPITAL BERHAD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 759.49%
YoY- 25.39%
Quarter Report
Latest QR
Upcoming QR
TOPBLDS's Result
TOPBLDS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 297,308 335,044 299,531 246,734 249,000 290,356 242,567 14.57%
PBT 17,180 27,912 17,817 21,770 5,864 -4,704 15,152 8.75%
Tax -4,946 -8,136 -4,302 -6,037 -4,532 -3,188 -4,908 0.51%
NP 12,234 19,776 13,515 15,733 1,332 -7,892 10,244 12.60%
-
NP to SH 12,854 20,724 14,299 16,296 1,896 -7,228 11,278 9.13%
-
Tax Rate 28.79% 29.15% 24.15% 27.73% 77.29% - 32.39% -
Total Cost 285,074 315,268 286,016 231,001 247,668 298,248 232,323 14.65%
-
Net Worth 217,400 217,400 217,443 214,952 194,866 192,400 192,400 8.50%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 2,651 - - - - -
Div Payout % - - 18.55% - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 217,400 217,400 217,443 214,952 194,866 192,400 192,400 8.50%
NOSH 545,350 545,350 530,350 530,350 526,666 520,000 520,000 3.23%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 4.11% 5.90% 4.51% 6.38% 0.53% -2.72% 4.22% -
ROE 5.91% 9.53% 6.58% 7.58% 0.97% -3.76% 5.86% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 54.70 61.65 56.48 47.06 47.28 55.84 46.65 11.22%
EPS 2.36 3.80 2.73 3.12 0.36 -1.40 2.17 5.77%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.40 0.41 0.41 0.37 0.37 0.37 5.34%
Adjusted Per Share Value based on latest NOSH - 530,350
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 42.11 47.46 42.43 34.95 35.27 41.13 34.36 14.56%
EPS 1.82 2.94 2.03 2.31 0.27 -1.02 1.60 8.99%
DPS 0.00 0.00 0.38 0.00 0.00 0.00 0.00 -
NAPS 0.308 0.308 0.308 0.3045 0.276 0.2725 0.2725 8.53%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.25 0.375 0.56 0.59 0.725 0.60 0.57 -
P/RPS 0.46 0.61 0.99 1.25 1.53 1.07 1.22 -47.90%
P/EPS 10.57 9.83 20.77 18.98 201.39 -43.17 26.28 -45.60%
EY 9.46 10.17 4.81 5.27 0.50 -2.32 3.80 83.99%
DY 0.00 0.00 0.89 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.94 1.37 1.44 1.96 1.62 1.54 -44.98%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 31/05/18 28/02/18 29/11/17 30/08/17 31/05/17 28/02/17 -
Price 0.285 0.255 0.50 0.63 0.655 0.705 0.575 -
P/RPS 0.52 0.41 0.89 1.34 1.39 1.26 1.23 -43.75%
P/EPS 12.05 6.69 18.55 20.27 181.94 -50.72 26.51 -40.96%
EY 8.30 14.95 5.39 4.93 0.55 -1.97 3.77 69.48%
DY 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.64 1.22 1.54 1.77 1.91 1.55 -40.66%

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