[TOPBLDS] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[TOPBLDS] TOP BUILDERS CAPITAL BERHAD
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -54.2%
YoY- -75.36%
Quarter Report
Latest QR
Upcoming QR
TOPBLDS's Result
TOPBLDS's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 299,532 263,249 253,483 264,080 242,567 228,746 241,479 15.39%
PBT 17,817 18,437 5,681 8,438 15,153 15,746 24,701 -19.52%
Tax -4,301 -5,703 -3,944 -4,272 -4,908 -4,555 -6,408 -23.28%
NP 13,516 12,734 1,737 4,166 10,245 11,191 18,293 -18.22%
-
NP to SH 14,301 13,754 2,707 5,166 11,279 12,023 19,236 -17.88%
-
Tax Rate 24.14% 30.93% 69.42% 50.63% 32.39% 28.93% 25.94% -
Total Cost 286,016 250,515 251,746 259,914 232,322 217,555 223,186 17.92%
-
Net Worth 217,443 214,952 192,469 192,400 192,400 192,400 198,207 6.35%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 217,443 214,952 192,469 192,400 192,400 192,400 198,207 6.35%
NOSH 530,350 530,350 520,188 520,000 520,000 520,000 521,600 1.11%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 4.51% 4.84% 0.69% 1.58% 4.22% 4.89% 7.58% -
ROE 6.58% 6.40% 1.41% 2.69% 5.86% 6.25% 9.70% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 56.48 50.21 48.73 50.78 46.65 43.99 46.30 14.12%
EPS 2.70 2.62 0.52 0.99 2.17 2.31 3.69 -18.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.41 0.37 0.37 0.37 0.37 0.38 5.18%
Adjusted Per Share Value based on latest NOSH - 520,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 42.43 37.29 35.91 37.41 34.36 32.40 34.21 15.39%
EPS 2.03 1.95 0.38 0.73 1.60 1.70 2.72 -17.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.308 0.3045 0.2726 0.2725 0.2725 0.2725 0.2808 6.33%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.56 0.59 0.725 0.60 0.57 0.655 0.71 -
P/RPS 0.99 1.18 1.49 1.18 1.22 1.49 1.53 -25.13%
P/EPS 20.77 22.49 139.32 60.39 26.28 28.33 19.25 5.18%
EY 4.82 4.45 0.72 1.66 3.81 3.53 5.19 -4.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.44 1.96 1.62 1.54 1.77 1.87 -18.68%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 29/11/17 30/08/17 31/05/17 28/02/17 22/11/16 29/08/16 -
Price 0.50 0.63 0.655 0.705 0.575 0.60 0.71 -
P/RPS 0.89 1.25 1.34 1.39 1.23 1.36 1.53 -30.24%
P/EPS 18.54 24.01 125.87 70.96 26.51 25.95 19.25 -2.46%
EY 5.39 4.16 0.79 1.41 3.77 3.85 5.19 2.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.54 1.77 1.91 1.55 1.62 1.87 -24.71%

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