[TOPBLDS] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[TOPBLDS] TOP BUILDERS CAPITAL BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 2.4%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TOPBLDS's Result
TOPBLDS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 272,372 281,524 305,368 293,505 264,717 253,398 224,668 13.68%
PBT 40,082 40,934 45,340 28,835 26,841 22,512 22,204 48.20%
Tax -10,185 -10,568 -11,744 -7,426 -6,182 -5,032 -5,684 47.47%
NP 29,897 30,366 33,596 21,409 20,658 17,480 16,520 48.45%
-
NP to SH 30,509 30,882 33,976 21,546 21,040 17,574 17,572 44.40%
-
Tax Rate 25.41% 25.82% 25.90% 25.75% 23.03% 22.35% 25.60% -
Total Cost 242,474 251,158 271,772 272,096 244,058 235,918 208,148 10.70%
-
Net Worth 187,216 110,292 106,174 94,534 0 0 0 -
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 187,216 110,292 106,174 94,534 0 0 0 -
NOSH 520,045 393,903 393,240 393,893 393,516 394,035 395,765 19.94%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 10.98% 10.79% 11.00% 7.29% 7.80% 6.90% 7.35% -
ROE 16.30% 28.00% 32.00% 22.79% 0.00% 0.00% 0.00% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 52.37 71.47 77.65 74.51 67.27 64.31 56.77 -5.23%
EPS 5.87 7.84 8.64 5.47 5.35 4.46 4.44 20.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.28 0.27 0.24 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 394,863
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 38.58 39.88 43.26 41.58 37.50 35.89 31.82 13.69%
EPS 4.32 4.37 4.81 3.05 2.98 2.49 2.49 44.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2652 0.1562 0.1504 0.1339 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 - - - - - - -
Price 0.675 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.29 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 11.51 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 8.69 0.00 0.00 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 1.88 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 20/11/15 28/08/15 23/07/15 - - - - -
Price 0.695 0.59 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.33 0.83 0.00 0.00 0.00 0.00 0.00 -
P/EPS 11.85 7.53 0.00 0.00 0.00 0.00 0.00 -
EY 8.44 13.29 0.00 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 1.93 2.11 0.00 0.00 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