[TOPBLDS] QoQ Cumulative 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- 36.54%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TOPBLDS's Result
TOPBLDS's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 204,279 140,762 76,342 293,505 198,538 126,699 56,167 136.31%
PBT 30,062 20,467 11,335 28,835 20,131 11,256 5,551 208.07%
Tax -7,639 -5,284 -2,936 -7,426 -4,637 -2,516 -1,421 206.56%
NP 22,423 15,183 8,399 21,409 15,494 8,740 4,130 208.59%
-
NP to SH 22,882 15,441 8,494 21,546 15,780 8,787 4,393 200.18%
-
Tax Rate 25.41% 25.82% 25.90% 25.75% 23.03% 22.35% 25.60% -
Total Cost 181,856 125,579 67,943 272,096 183,044 117,959 52,037 130.11%
-
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 12.22% 14.00% 8.00% 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 39.28 35.74 19.41 74.51 50.45 32.15 14.19 97.02%
EPS 4.40 3.92 2.16 5.47 4.01 2.23 1.11 150.25%
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 28.94 19.94 10.81 41.58 28.12 17.95 7.96 136.25%
EPS 3.24 2.19 1.20 3.05 2.24 1.24 0.62 200.83%
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 1.72 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 15.34 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 6.52 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 1.77 1.65 0.00 0.00 0.00 0.00 0.00 -
P/EPS 15.80 15.05 0.00 0.00 0.00 0.00 0.00 -
EY 6.33 6.64 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