[TOPBLDS] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[TOPBLDS] TOP BUILDERS CAPITAL BERHAD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -9.11%
YoY- 75.73%
Quarter Report
Latest QR
Upcoming QR
TOPBLDS's Result
TOPBLDS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 204,304 268,656 272,372 281,524 305,368 293,505 264,717 -15.84%
PBT 22,156 32,765 40,082 40,934 45,340 28,835 26,841 -11.99%
Tax -5,732 -8,462 -10,185 -10,568 -11,744 -7,426 -6,182 -4.90%
NP 16,424 24,303 29,897 30,366 33,596 21,409 20,658 -14.16%
-
NP to SH 17,224 25,157 30,509 30,882 33,976 21,546 21,040 -12.47%
-
Tax Rate 25.87% 25.83% 25.41% 25.82% 25.90% 25.75% 23.03% -
Total Cost 187,880 244,353 242,474 251,158 271,772 272,096 244,058 -15.99%
-
Net Worth 191,954 187,081 187,216 110,292 106,174 94,534 0 -
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 191,954 187,081 187,216 110,292 106,174 94,534 0 -
NOSH 518,795 519,670 520,045 393,903 393,240 393,893 393,516 20.21%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 8.04% 9.05% 10.98% 10.79% 11.00% 7.29% 7.80% -
ROE 8.97% 13.45% 16.30% 28.00% 32.00% 22.79% 0.00% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 39.38 51.70 52.37 71.47 77.65 74.51 67.27 -29.99%
EPS 3.32 5.63 5.87 7.84 8.64 5.47 5.35 -27.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.36 0.36 0.28 0.27 0.24 0.00 -
Adjusted Per Share Value based on latest NOSH - 394,715
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 28.94 38.06 38.58 39.88 43.26 41.58 37.50 -15.85%
EPS 2.44 3.56 4.32 4.37 4.81 3.05 2.98 -12.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2719 0.265 0.2652 0.1562 0.1504 0.1339 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 - - - - -
Price 0.71 0.675 0.675 0.00 0.00 0.00 0.00 -
P/RPS 1.80 1.31 1.29 0.00 0.00 0.00 0.00 -
P/EPS 21.39 13.94 11.51 0.00 0.00 0.00 0.00 -
EY 4.68 7.17 8.69 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.88 1.88 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 23/02/16 20/11/15 28/08/15 23/07/15 - - -
Price 0.78 0.65 0.695 0.59 0.00 0.00 0.00 -
P/RPS 1.98 1.26 1.33 0.83 0.00 0.00 0.00 -
P/EPS 23.49 13.43 11.85 7.53 0.00 0.00 0.00 -
EY 4.26 7.45 8.44 13.29 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 1.81 1.93 2.11 0.00 0.00 0.00 -

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