[TOPBLDS] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[TOPBLDS] TOP BUILDERS CAPITAL BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 15.71%
YoY- -55.17%
Quarter Report
Latest QR
Upcoming QR
TOPBLDS's Result
TOPBLDS's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 185,051 124,500 72,589 242,567 164,369 113,584 51,076 135.70%
PBT 16,328 2,932 -1,176 15,152 13,042 12,404 5,539 105.45%
Tax -4,528 -2,266 -797 -4,908 -3,732 -3,230 -1,433 115.18%
NP 11,800 666 -1,973 10,244 9,310 9,174 4,106 102.00%
-
NP to SH 12,222 948 -1,807 11,278 9,747 9,521 4,306 100.34%
-
Tax Rate 27.73% 77.29% - 32.39% 28.62% 26.04% 25.87% -
Total Cost 173,251 123,834 74,562 232,323 155,059 104,410 46,970 138.53%
-
Net Worth 214,952 194,866 192,400 192,400 192,400 197,703 191,954 7.82%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 214,952 194,866 192,400 192,400 192,400 197,703 191,954 7.82%
NOSH 530,350 526,666 520,000 520,000 520,000 520,273 518,795 1.47%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 6.38% 0.53% -2.72% 4.22% 5.66% 8.08% 8.04% -
ROE 5.69% 0.49% -0.94% 5.86% 5.07% 4.82% 2.24% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 35.30 23.64 13.96 46.65 31.61 21.83 9.85 134.00%
EPS 2.34 0.18 -0.35 2.17 1.87 1.83 0.83 99.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.37 0.37 0.37 0.37 0.38 0.37 7.07%
Adjusted Per Share Value based on latest NOSH - 520,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 26.21 17.64 10.28 34.36 23.28 16.09 7.24 135.58%
EPS 1.73 0.13 -0.26 1.60 1.38 1.35 0.61 100.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3045 0.276 0.2725 0.2725 0.2725 0.2801 0.2719 7.83%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.59 0.725 0.60 0.57 0.655 0.71 0.71 -
P/RPS 1.67 3.07 4.30 1.22 2.07 3.25 7.21 -62.25%
P/EPS 25.31 402.78 -172.66 26.28 34.94 38.80 85.54 -55.56%
EY 3.95 0.25 -0.58 3.80 2.86 2.58 1.17 124.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.96 1.62 1.54 1.77 1.87 1.92 -17.43%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 30/08/17 31/05/17 28/02/17 22/11/16 29/08/16 26/05/16 -
Price 0.63 0.655 0.705 0.575 0.60 0.71 0.78 -
P/RPS 1.78 2.77 5.05 1.23 1.90 3.25 7.92 -63.00%
P/EPS 27.02 363.89 -202.88 26.51 32.01 38.80 93.98 -56.40%
EY 3.70 0.27 -0.49 3.77 3.12 2.58 1.06 129.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.77 1.91 1.55 1.62 1.87 2.11 -18.92%

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