[TOPBLDS] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[TOPBLDS] TOP BUILDERS CAPITAL BERHAD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -82.88%
YoY- -49.31%
Quarter Report
Latest QR
Upcoming QR
TOPBLDS's Result
TOPBLDS's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 242,567 164,369 113,584 51,076 268,656 204,279 140,762 43.49%
PBT 15,152 13,042 12,404 5,539 32,765 30,062 20,467 -18.08%
Tax -4,908 -3,732 -3,230 -1,433 -8,462 -7,639 -5,284 -4.78%
NP 10,244 9,310 9,174 4,106 24,303 22,423 15,183 -22.98%
-
NP to SH 11,278 9,747 9,521 4,306 25,157 22,882 15,441 -18.81%
-
Tax Rate 32.39% 28.62% 26.04% 25.87% 25.83% 25.41% 25.82% -
Total Cost 232,323 155,059 104,410 46,970 244,353 181,856 125,579 50.42%
-
Net Worth 192,400 192,400 197,703 191,954 187,081 187,216 110,292 44.66%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 192,400 192,400 197,703 191,954 187,081 187,216 110,292 44.66%
NOSH 520,000 520,000 520,273 518,795 519,670 520,045 393,903 20.23%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 4.22% 5.66% 8.08% 8.04% 9.05% 10.98% 10.79% -
ROE 5.86% 5.07% 4.82% 2.24% 13.45% 12.22% 14.00% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 46.65 31.61 21.83 9.85 51.70 39.28 35.74 19.33%
EPS 2.17 1.87 1.83 0.83 5.63 4.40 3.92 -32.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.37 0.38 0.37 0.36 0.36 0.28 20.31%
Adjusted Per Share Value based on latest NOSH - 518,795
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 34.36 23.28 16.09 7.24 38.06 28.94 19.94 43.49%
EPS 1.60 1.38 1.35 0.61 3.56 3.24 2.19 -18.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2725 0.2725 0.2801 0.2719 0.265 0.2652 0.1562 44.67%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 - -
Price 0.57 0.655 0.71 0.71 0.675 0.675 0.00 -
P/RPS 1.22 2.07 3.25 7.21 1.31 1.72 0.00 -
P/EPS 26.28 34.94 38.80 85.54 13.94 15.34 0.00 -
EY 3.80 2.86 2.58 1.17 7.17 6.52 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.77 1.87 1.92 1.88 1.88 0.00 -
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 22/11/16 29/08/16 26/05/16 23/02/16 20/11/15 28/08/15 -
Price 0.575 0.60 0.71 0.78 0.65 0.695 0.59 -
P/RPS 1.23 1.90 3.25 7.92 1.26 1.77 1.65 -17.71%
P/EPS 26.51 32.01 38.80 93.98 13.43 15.80 15.05 45.60%
EY 3.77 3.12 2.58 1.06 7.45 6.33 6.64 -31.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.62 1.87 2.11 1.81 1.93 2.11 -18.50%

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