[TOPBLDS] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[TOPBLDS] TOP BUILDERS CAPITAL BERHAD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -12.18%
YoY- 16.74%
Quarter Report
Latest QR
Upcoming QR
TOPBLDS's Result
TOPBLDS's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 228,746 241,479 243,391 268,657 299,247 307,569 313,681 -18.93%
PBT 15,746 24,701 26,967 32,763 38,765 38,048 34,621 -40.77%
Tax -4,555 -6,408 -6,959 -8,462 -10,429 -10,194 -8,941 -36.13%
NP 11,191 18,293 20,008 24,301 28,336 27,854 25,680 -42.43%
-
NP to SH 12,023 19,236 20,967 25,155 28,645 28,201 25,648 -39.57%
-
Tax Rate 28.93% 25.94% 25.81% 25.83% 26.90% 26.79% 25.83% -
Total Cost 217,555 223,186 223,383 244,356 270,911 279,715 288,001 -17.01%
-
Net Worth 192,400 198,207 191,954 185,791 187,275 110,520 106,174 48.47%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 192,400 198,207 191,954 185,791 187,275 110,520 106,174 48.47%
NOSH 520,000 521,600 518,795 516,086 520,209 394,715 393,240 20.41%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 4.89% 7.58% 8.22% 9.05% 9.47% 9.06% 8.19% -
ROE 6.25% 9.70% 10.92% 13.54% 15.30% 25.52% 24.16% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 43.99 46.30 46.91 52.06 57.52 77.92 79.77 -32.67%
EPS 2.31 3.69 4.04 4.87 5.51 7.14 6.52 -49.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.38 0.37 0.36 0.36 0.28 0.27 23.30%
Adjusted Per Share Value based on latest NOSH - 516,086
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 32.40 34.21 34.48 38.06 42.39 43.57 44.43 -18.93%
EPS 1.70 2.72 2.97 3.56 4.06 3.99 3.63 -39.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2725 0.2808 0.2719 0.2632 0.2653 0.1566 0.1504 48.45%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 - - -
Price 0.655 0.71 0.71 0.675 0.675 0.00 0.00 -
P/RPS 1.49 1.53 1.51 1.30 1.17 0.00 0.00 -
P/EPS 28.33 19.25 17.57 13.85 12.26 0.00 0.00 -
EY 3.53 5.19 5.69 7.22 8.16 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.87 1.92 1.88 1.88 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 29/08/16 26/05/16 23/02/16 - - - -
Price 0.60 0.71 0.78 0.65 0.00 0.00 0.00 -
P/RPS 1.36 1.53 1.66 1.25 0.00 0.00 0.00 -
P/EPS 25.95 19.25 19.30 13.34 0.00 0.00 0.00 -
EY 3.85 5.19 5.18 7.50 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.87 2.11 1.81 0.00 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