[TOPBLDS] QoQ Quarter Result on 31-Dec-2016 [#4]

Stock
[TOPBLDS] TOP BUILDERS CAPITAL BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 577.43%
YoY- -32.7%
Quarter Report
Latest QR
Upcoming QR
TOPBLDS's Result
TOPBLDS's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 60,551 51,911 72,589 78,198 50,785 62,508 51,076 12.00%
PBT 13,394 4,109 -1,176 2,110 638 6,866 5,539 80.06%
Tax -2,261 -1,469 -797 -1,176 -502 -1,797 -1,433 35.49%
NP 11,133 2,640 -1,973 934 136 5,069 4,106 94.32%
-
NP to SH 11,273 2,757 -1,807 1,531 226 5,216 4,306 89.84%
-
Tax Rate 16.88% 35.75% - 55.73% 78.68% 26.17% 25.87% -
Total Cost 49,418 49,271 74,562 77,264 50,649 57,439 46,970 3.44%
-
Net Worth 214,952 192,469 192,400 192,400 192,400 198,207 191,954 7.82%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 214,952 192,469 192,400 192,400 192,400 198,207 191,954 7.82%
NOSH 530,350 520,188 520,000 520,000 520,000 521,600 518,795 1.47%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 18.39% 5.09% -2.72% 1.19% 0.27% 8.11% 8.04% -
ROE 5.24% 1.43% -0.94% 0.80% 0.12% 2.63% 2.24% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 11.55 9.98 13.96 15.04 9.77 11.98 9.85 11.18%
EPS 2.15 0.53 -0.35 0.29 0.04 1.00 0.83 88.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.37 0.37 0.37 0.37 0.38 0.37 7.07%
Adjusted Per Share Value based on latest NOSH - 520,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 8.58 7.35 10.28 11.08 7.19 8.85 7.24 11.97%
EPS 1.60 0.39 -0.26 0.22 0.03 0.74 0.61 90.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3045 0.2726 0.2725 0.2725 0.2725 0.2808 0.2719 7.83%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.59 0.725 0.60 0.57 0.655 0.71 0.71 -
P/RPS 5.11 7.27 4.30 3.79 6.71 5.92 7.21 -20.49%
P/EPS 27.44 136.79 -172.66 193.60 1,507.08 71.00 85.54 -53.10%
EY 3.64 0.73 -0.58 0.52 0.07 1.41 1.17 112.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.96 1.62 1.54 1.77 1.87 1.92 -17.43%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 30/08/17 31/05/17 28/02/17 22/11/16 29/08/16 26/05/16 -
Price 0.63 0.655 0.705 0.575 0.60 0.71 0.78 -
P/RPS 5.45 6.56 5.05 3.82 6.14 5.92 7.92 -22.03%
P/EPS 29.30 123.58 -202.88 195.30 1,380.53 71.00 93.98 -53.98%
EY 3.41 0.81 -0.49 0.51 0.07 1.41 1.06 117.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.77 1.91 1.55 1.62 1.87 2.11 -18.92%

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