[TOPBLDS] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[TOPBLDS] TOP BUILDERS CAPITAL BERHAD
Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -47.6%
YoY- -85.93%
Quarter Report
Latest QR
Upcoming QR
TOPBLDS's Result
TOPBLDS's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 310,614 299,532 263,249 253,483 264,080 242,567 228,746 22.64%
PBT 25,971 17,817 18,437 5,681 8,438 15,153 15,746 39.64%
Tax -5,538 -4,301 -5,703 -3,944 -4,272 -4,908 -4,555 13.92%
NP 20,433 13,516 12,734 1,737 4,166 10,245 11,191 49.44%
-
NP to SH 21,289 14,301 13,754 2,707 5,166 11,279 12,023 46.41%
-
Tax Rate 21.32% 24.14% 30.93% 69.42% 50.63% 32.39% 28.93% -
Total Cost 290,181 286,016 250,515 251,746 259,914 232,322 217,555 21.19%
-
Net Worth 217,400 217,443 214,952 192,469 192,400 192,400 192,400 8.49%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 217,400 217,443 214,952 192,469 192,400 192,400 192,400 8.49%
NOSH 545,350 530,350 530,350 520,188 520,000 520,000 520,000 3.22%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 6.58% 4.51% 4.84% 0.69% 1.58% 4.22% 4.89% -
ROE 9.79% 6.58% 6.40% 1.41% 2.69% 5.86% 6.25% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 57.15 56.48 50.21 48.73 50.78 46.65 43.99 19.08%
EPS 3.92 2.70 2.62 0.52 0.99 2.17 2.31 42.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.41 0.41 0.37 0.37 0.37 0.37 5.33%
Adjusted Per Share Value based on latest NOSH - 520,188
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 44.00 42.43 37.29 35.91 37.41 34.36 32.40 22.65%
EPS 3.02 2.03 1.95 0.38 0.73 1.60 1.70 46.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.308 0.308 0.3045 0.2726 0.2725 0.2725 0.2725 8.51%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.375 0.56 0.59 0.725 0.60 0.57 0.655 -
P/RPS 0.66 0.99 1.18 1.49 1.18 1.22 1.49 -41.92%
P/EPS 9.57 20.77 22.49 139.32 60.39 26.28 28.33 -51.52%
EY 10.45 4.82 4.45 0.72 1.66 3.81 3.53 106.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.37 1.44 1.96 1.62 1.54 1.77 -34.44%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 28/02/18 29/11/17 30/08/17 31/05/17 28/02/17 22/11/16 -
Price 0.255 0.50 0.63 0.655 0.705 0.575 0.60 -
P/RPS 0.45 0.89 1.25 1.34 1.39 1.23 1.36 -52.19%
P/EPS 6.51 18.54 24.01 125.87 70.96 26.51 25.95 -60.25%
EY 15.36 5.39 4.16 0.79 1.41 3.77 3.85 151.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.22 1.54 1.77 1.91 1.55 1.62 -46.18%

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