[TOPBLDS] QoQ Cumulative 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- 81.79%
YoY- 75.73%
Quarter Report
Latest QR
Upcoming QR
TOPBLDS's Result
TOPBLDS's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 51,076 268,656 204,279 140,762 76,342 293,505 198,538 -59.51%
PBT 5,539 32,765 30,062 20,467 11,335 28,835 20,131 -57.66%
Tax -1,433 -8,462 -7,639 -5,284 -2,936 -7,426 -4,637 -54.25%
NP 4,106 24,303 22,423 15,183 8,399 21,409 15,494 -58.70%
-
NP to SH 4,306 25,157 22,882 15,441 8,494 21,546 15,780 -57.89%
-
Tax Rate 25.87% 25.83% 25.41% 25.82% 25.90% 25.75% 23.03% -
Total Cost 46,970 244,353 181,856 125,579 67,943 272,096 183,044 -59.58%
-
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 2.24% 13.45% 12.22% 14.00% 8.00% 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 9.85 51.70 39.28 35.74 19.41 74.51 50.45 -66.31%
EPS 0.83 5.63 4.40 3.92 2.16 5.47 4.01 -64.97%
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 7.24 38.06 28.94 19.94 10.81 41.58 28.12 -59.49%
EPS 0.61 3.56 3.24 2.19 1.20 3.05 2.24 -57.95%
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 7.21 1.31 1.72 0.00 0.00 0.00 0.00 -
P/EPS 85.54 13.94 15.34 0.00 0.00 0.00 0.00 -
EY 1.17 7.17 6.52 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 7.92 1.26 1.77 1.65 0.00 0.00 0.00 -
P/EPS 93.98 13.43 15.80 15.05 0.00 0.00 0.00 -
EY 1.06 7.45 6.33 6.64 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