[TOPBLDS] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[TOPBLDS] TOP BUILDERS CAPITAL BERHAD
Announcement Date
20-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 7.08%
YoY- 6.35%
Quarter Report
Latest QR
Upcoming QR
TOPBLDS's Result
TOPBLDS's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 62,508 51,076 64,377 63,518 64,420 76,342 94,967 -24.35%
PBT 6,866 5,539 2,703 9,593 9,132 11,335 8,705 -14.64%
Tax -1,797 -1,433 -823 -2,355 -2,348 -2,936 -2,790 -25.43%
NP 5,069 4,106 1,880 7,238 6,784 8,399 5,915 -9.78%
-
NP to SH 5,216 4,306 2,275 7,439 6,947 8,494 5,765 -6.45%
-
Tax Rate 26.17% 25.87% 30.45% 24.55% 25.71% 25.90% 32.05% -
Total Cost 57,439 46,970 62,497 56,280 57,636 67,943 89,052 -25.36%
-
Net Worth 198,207 191,954 185,791 187,275 110,520 106,174 94,767 63.62%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 198,207 191,954 185,791 187,275 110,520 106,174 94,767 63.62%
NOSH 521,600 518,795 516,086 520,209 394,715 393,240 394,863 20.41%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 8.11% 8.04% 2.92% 11.40% 10.53% 11.00% 6.23% -
ROE 2.63% 2.24% 1.22% 3.97% 6.29% 8.00% 6.08% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 11.98 9.85 12.47 12.21 16.32 19.41 24.05 -37.18%
EPS 1.00 0.83 0.51 1.43 1.76 2.16 1.46 -22.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.37 0.36 0.36 0.28 0.27 0.24 35.88%
Adjusted Per Share Value based on latest NOSH - 520,209
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 8.85 7.24 9.12 9.00 9.13 10.81 13.45 -24.36%
EPS 0.74 0.61 0.32 1.05 0.98 1.20 0.82 -6.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2808 0.2719 0.2632 0.2653 0.1566 0.1504 0.1342 63.66%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 - - - -
Price 0.71 0.71 0.675 0.675 0.00 0.00 0.00 -
P/RPS 5.92 7.21 5.41 5.53 0.00 0.00 0.00 -
P/EPS 71.00 85.54 153.12 47.20 0.00 0.00 0.00 -
EY 1.41 1.17 0.65 2.12 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.92 1.88 1.88 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 26/05/16 23/02/16 20/11/15 28/08/15 23/07/15 - -
Price 0.71 0.78 0.65 0.695 0.59 0.00 0.00 -
P/RPS 5.92 7.92 5.21 5.69 3.62 0.00 0.00 -
P/EPS 71.00 93.98 147.45 48.60 33.52 0.00 0.00 -
EY 1.41 1.06 0.68 2.06 2.98 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 2.11 1.81 1.93 2.11 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