[TOPBLDS] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[TOPBLDS] TOP BUILDERS CAPITAL BERHAD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -37.5%
YoY- -58.03%
Quarter Report
Latest QR
Upcoming QR
TOPBLDS's Result
TOPBLDS's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 253,483 264,080 242,567 228,746 241,479 243,391 268,657 -3.80%
PBT 5,681 8,438 15,153 15,746 24,701 26,967 32,763 -68.93%
Tax -3,944 -4,272 -4,908 -4,555 -6,408 -6,959 -8,462 -39.91%
NP 1,737 4,166 10,245 11,191 18,293 20,008 24,301 -82.80%
-
NP to SH 2,707 5,166 11,279 12,023 19,236 20,967 25,155 -77.40%
-
Tax Rate 69.42% 50.63% 32.39% 28.93% 25.94% 25.81% 25.83% -
Total Cost 251,746 259,914 232,322 217,555 223,186 223,383 244,356 2.00%
-
Net Worth 192,469 192,400 192,400 192,400 198,207 191,954 185,791 2.38%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 192,469 192,400 192,400 192,400 198,207 191,954 185,791 2.38%
NOSH 520,188 520,000 520,000 520,000 521,600 518,795 516,086 0.52%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 0.69% 1.58% 4.22% 4.89% 7.58% 8.22% 9.05% -
ROE 1.41% 2.69% 5.86% 6.25% 9.70% 10.92% 13.54% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 48.73 50.78 46.65 43.99 46.30 46.91 52.06 -4.31%
EPS 0.52 0.99 2.17 2.31 3.69 4.04 4.87 -77.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.37 0.37 0.37 0.38 0.37 0.36 1.84%
Adjusted Per Share Value based on latest NOSH - 520,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 35.91 37.41 34.36 32.40 34.21 34.48 38.06 -3.80%
EPS 0.38 0.73 1.60 1.70 2.72 2.97 3.56 -77.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2726 0.2725 0.2725 0.2725 0.2808 0.2719 0.2632 2.36%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.725 0.60 0.57 0.655 0.71 0.71 0.675 -
P/RPS 1.49 1.18 1.22 1.49 1.53 1.51 1.30 9.52%
P/EPS 139.32 60.39 26.28 28.33 19.25 17.57 13.85 366.64%
EY 0.72 1.66 3.81 3.53 5.19 5.69 7.22 -78.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.62 1.54 1.77 1.87 1.92 1.88 2.81%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 31/05/17 28/02/17 22/11/16 29/08/16 26/05/16 23/02/16 -
Price 0.655 0.705 0.575 0.60 0.71 0.78 0.65 -
P/RPS 1.34 1.39 1.23 1.36 1.53 1.66 1.25 4.74%
P/EPS 125.87 70.96 26.51 25.95 19.25 19.30 13.34 347.13%
EY 0.79 1.41 3.77 3.85 5.19 5.18 7.50 -77.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.91 1.55 1.62 1.87 2.11 1.81 -1.48%

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