[TOPBLDS] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[TOPBLDS] TOP BUILDERS CAPITAL BERHAD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 89.27%
YoY- -49.31%
Quarter Report
Latest QR
Upcoming QR
TOPBLDS's Result
TOPBLDS's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 78,198 50,785 62,508 51,076 64,377 63,518 64,420 13.72%
PBT 2,110 638 6,866 5,539 2,703 9,593 9,132 -62.17%
Tax -1,176 -502 -1,797 -1,433 -823 -2,355 -2,348 -36.80%
NP 934 136 5,069 4,106 1,880 7,238 6,784 -73.17%
-
NP to SH 1,531 226 5,216 4,306 2,275 7,439 6,947 -63.34%
-
Tax Rate 55.73% 78.68% 26.17% 25.87% 30.45% 24.55% 25.71% -
Total Cost 77,264 50,649 57,439 46,970 62,497 56,280 57,636 21.47%
-
Net Worth 192,400 192,400 198,207 191,954 185,791 187,275 110,520 44.47%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 192,400 192,400 198,207 191,954 185,791 187,275 110,520 44.47%
NOSH 520,000 520,000 521,600 518,795 516,086 520,209 394,715 20.07%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 1.19% 0.27% 8.11% 8.04% 2.92% 11.40% 10.53% -
ROE 0.80% 0.12% 2.63% 2.24% 1.22% 3.97% 6.29% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 15.04 9.77 11.98 9.85 12.47 12.21 16.32 -5.27%
EPS 0.29 0.04 1.00 0.83 0.51 1.43 1.76 -69.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.37 0.38 0.37 0.36 0.36 0.28 20.31%
Adjusted Per Share Value based on latest NOSH - 518,795
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 11.08 7.19 8.85 7.24 9.12 9.00 9.13 13.70%
EPS 0.22 0.03 0.74 0.61 0.32 1.05 0.98 -62.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2725 0.2725 0.2808 0.2719 0.2632 0.2653 0.1566 44.42%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 - -
Price 0.57 0.655 0.71 0.71 0.675 0.675 0.00 -
P/RPS 3.79 6.71 5.92 7.21 5.41 5.53 0.00 -
P/EPS 193.60 1,507.08 71.00 85.54 153.12 47.20 0.00 -
EY 0.52 0.07 1.41 1.17 0.65 2.12 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.77 1.87 1.92 1.88 1.88 0.00 -
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 22/11/16 29/08/16 26/05/16 23/02/16 20/11/15 28/08/15 -
Price 0.575 0.60 0.71 0.78 0.65 0.695 0.59 -
P/RPS 3.82 6.14 5.92 7.92 5.21 5.69 3.62 3.63%
P/EPS 195.30 1,380.53 71.00 93.98 147.45 48.60 33.52 222.06%
EY 0.51 0.07 1.41 1.06 0.68 2.06 2.98 -69.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.62 1.87 2.11 1.81 1.93 2.11 -18.50%

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