[TOPBLDS] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[TOPBLDS] TOP BUILDERS CAPITAL BERHAD
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -116.02%
YoY- -141.96%
Quarter Report
Latest QR
Upcoming QR
TOPBLDS's Result
TOPBLDS's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 299,531 185,051 124,500 72,589 242,567 164,369 113,584 90.53%
PBT 17,817 16,328 2,932 -1,176 15,152 13,042 12,404 27.22%
Tax -4,302 -4,528 -2,266 -797 -4,908 -3,732 -3,230 20.99%
NP 13,515 11,800 666 -1,973 10,244 9,310 9,174 29.37%
-
NP to SH 14,299 12,222 948 -1,807 11,278 9,747 9,521 31.04%
-
Tax Rate 24.15% 27.73% 77.29% - 32.39% 28.62% 26.04% -
Total Cost 286,016 173,251 123,834 74,562 232,323 155,059 104,410 95.41%
-
Net Worth 217,443 214,952 194,866 192,400 192,400 192,400 197,703 6.53%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 2,651 - - - - - - -
Div Payout % 18.55% - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 217,443 214,952 194,866 192,400 192,400 192,400 197,703 6.53%
NOSH 530,350 530,350 526,666 520,000 520,000 520,000 520,273 1.28%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 4.51% 6.38% 0.53% -2.72% 4.22% 5.66% 8.08% -
ROE 6.58% 5.69% 0.49% -0.94% 5.86% 5.07% 4.82% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 56.48 35.30 23.64 13.96 46.65 31.61 21.83 88.13%
EPS 2.73 2.34 0.18 -0.35 2.17 1.87 1.83 30.46%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.41 0.37 0.37 0.37 0.37 0.38 5.18%
Adjusted Per Share Value based on latest NOSH - 520,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 42.43 26.21 17.64 10.28 34.36 23.28 16.09 90.53%
EPS 2.03 1.73 0.13 -0.26 1.60 1.38 1.35 31.15%
DPS 0.38 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.308 0.3045 0.276 0.2725 0.2725 0.2725 0.2801 6.51%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.56 0.59 0.725 0.60 0.57 0.655 0.71 -
P/RPS 0.99 1.67 3.07 4.30 1.22 2.07 3.25 -54.62%
P/EPS 20.77 25.31 402.78 -172.66 26.28 34.94 38.80 -33.99%
EY 4.81 3.95 0.25 -0.58 3.80 2.86 2.58 51.30%
DY 0.89 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.44 1.96 1.62 1.54 1.77 1.87 -18.68%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 29/11/17 30/08/17 31/05/17 28/02/17 22/11/16 29/08/16 -
Price 0.50 0.63 0.655 0.705 0.575 0.60 0.71 -
P/RPS 0.89 1.78 2.77 5.05 1.23 1.90 3.25 -57.73%
P/EPS 18.55 27.02 363.89 -202.88 26.51 32.01 38.80 -38.77%
EY 5.39 3.70 0.27 -0.49 3.77 3.12 2.58 63.20%
DY 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.54 1.77 1.91 1.55 1.62 1.87 -24.71%

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