[TOPBLDS] QoQ Cumulative 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- 9.94%
YoY- 16.76%
Quarter Report
Latest QR
Upcoming QR
TOPBLDS's Result
TOPBLDS's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 164,369 113,584 51,076 268,656 204,279 140,762 76,342 66.50%
PBT 13,042 12,404 5,539 32,765 30,062 20,467 11,335 9.77%
Tax -3,732 -3,230 -1,433 -8,462 -7,639 -5,284 -2,936 17.29%
NP 9,310 9,174 4,106 24,303 22,423 15,183 8,399 7.08%
-
NP to SH 9,747 9,521 4,306 25,157 22,882 15,441 8,494 9.57%
-
Tax Rate 28.62% 26.04% 25.87% 25.83% 25.41% 25.82% 25.90% -
Total Cost 155,059 104,410 46,970 244,353 181,856 125,579 67,943 73.08%
-
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 5.07% 4.82% 2.24% 13.45% 12.22% 14.00% 8.00% -
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 31.61 21.83 9.85 51.70 39.28 35.74 19.41 38.29%
EPS 1.87 1.83 0.83 5.63 4.40 3.92 2.16 -9.14%
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 23.28 16.09 7.24 38.06 28.94 19.94 10.81 66.53%
EPS 1.38 1.35 0.61 3.56 3.24 2.19 1.20 9.73%
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 2.07 3.25 7.21 1.31 1.72 0.00 0.00 -
P/EPS 34.94 38.80 85.54 13.94 15.34 0.00 0.00 -
EY 2.86 2.58 1.17 7.17 6.52 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 1.90 3.25 7.92 1.26 1.77 1.65 0.00 -
P/EPS 32.01 38.80 93.98 13.43 15.80 15.05 0.00 -
EY 3.12 2.58 1.06 7.45 6.33 6.64 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