[TOPBLDS] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[TOPBLDS] TOP BUILDERS CAPITAL BERHAD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -17.54%
YoY- 16.76%
Quarter Report
Latest QR
Upcoming QR
TOPBLDS's Result
TOPBLDS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 219,158 227,168 204,304 268,656 272,372 281,524 305,368 -19.79%
PBT 17,389 24,808 22,156 32,765 40,082 40,934 45,340 -47.12%
Tax -4,976 -6,460 -5,732 -8,462 -10,185 -10,568 -11,744 -43.49%
NP 12,413 18,348 16,424 24,303 29,897 30,366 33,596 -48.41%
-
NP to SH 12,996 19,042 17,224 25,157 30,509 30,882 33,976 -47.21%
-
Tax Rate 28.62% 26.04% 25.87% 25.83% 25.41% 25.82% 25.90% -
Total Cost 206,745 208,820 187,880 244,353 242,474 251,158 271,772 -16.62%
-
Net Worth 192,400 197,703 191,954 187,081 187,216 110,292 106,174 48.47%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 192,400 197,703 191,954 187,081 187,216 110,292 106,174 48.47%
NOSH 520,000 520,273 518,795 519,670 520,045 393,903 393,240 20.41%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 5.66% 8.08% 8.04% 9.05% 10.98% 10.79% 11.00% -
ROE 6.75% 9.63% 8.97% 13.45% 16.30% 28.00% 32.00% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 42.15 43.66 39.38 51.70 52.37 71.47 77.65 -33.38%
EPS 2.49 3.66 3.32 5.63 5.87 7.84 8.64 -56.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.38 0.37 0.36 0.36 0.28 0.27 23.30%
Adjusted Per Share Value based on latest NOSH - 516,086
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 31.04 32.18 28.94 38.06 38.58 39.88 43.26 -19.80%
EPS 1.84 2.70 2.44 3.56 4.32 4.37 4.81 -47.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2725 0.2801 0.2719 0.265 0.2652 0.1562 0.1504 48.45%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 - - -
Price 0.655 0.71 0.71 0.675 0.675 0.00 0.00 -
P/RPS 1.55 1.63 1.80 1.31 1.29 0.00 0.00 -
P/EPS 26.21 19.40 21.39 13.94 11.51 0.00 0.00 -
EY 3.82 5.15 4.68 7.17 8.69 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.87 1.92 1.88 1.88 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 29/08/16 26/05/16 23/02/16 20/11/15 28/08/15 23/07/15 -
Price 0.60 0.71 0.78 0.65 0.695 0.59 0.00 -
P/RPS 1.42 1.63 1.98 1.26 1.33 0.83 0.00 -
P/EPS 24.01 19.40 23.49 13.43 11.85 7.53 0.00 -
EY 4.17 5.15 4.26 7.45 8.44 13.29 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.87 2.11 1.81 1.93 2.11 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