[TOPBLDS] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[TOPBLDS] TOP BUILDERS CAPITAL BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 3.98%
YoY- 26.79%
Quarter Report
Latest QR
Upcoming QR
TOPBLDS's Result
TOPBLDS's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 330,202 323,686 310,614 299,532 263,249 253,483 264,080 16.04%
PBT 2,555 23,475 25,971 17,817 18,437 5,681 8,438 -54.87%
Tax 1,183 -4,508 -5,538 -4,301 -5,703 -3,944 -4,272 -
NP 3,738 18,967 20,433 13,516 12,734 1,737 4,166 -6.96%
-
NP to SH 4,529 19,779 21,289 14,301 13,754 2,707 5,166 -8.39%
-
Tax Rate -46.30% 19.20% 21.32% 24.14% 30.93% 69.42% 50.63% -
Total Cost 326,464 304,719 290,181 286,016 250,515 251,746 259,914 16.39%
-
Net Worth 211,965 217,400 217,400 217,443 214,952 192,469 192,400 6.66%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 211,965 217,400 217,400 217,443 214,952 192,469 192,400 6.66%
NOSH 545,350 545,350 545,350 530,350 530,350 520,188 520,000 3.22%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 1.13% 5.86% 6.58% 4.51% 4.84% 0.69% 1.58% -
ROE 2.14% 9.10% 9.79% 6.58% 6.40% 1.41% 2.69% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 60.75 59.56 57.15 56.48 50.21 48.73 50.78 12.68%
EPS 0.83 3.64 3.92 2.70 2.62 0.52 0.99 -11.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.40 0.40 0.41 0.41 0.37 0.37 3.56%
Adjusted Per Share Value based on latest NOSH - 530,350
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 46.77 45.85 44.00 42.43 37.29 35.91 37.41 16.03%
EPS 0.64 2.80 3.02 2.03 1.95 0.38 0.73 -8.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3003 0.308 0.308 0.308 0.3045 0.2726 0.2725 6.68%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.25 0.25 0.375 0.56 0.59 0.725 0.60 -
P/RPS 0.41 0.42 0.66 0.99 1.18 1.49 1.18 -50.54%
P/EPS 30.00 6.87 9.57 20.77 22.49 139.32 60.39 -37.24%
EY 3.33 14.56 10.45 4.82 4.45 0.72 1.66 58.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.63 0.94 1.37 1.44 1.96 1.62 -46.12%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 30/08/18 31/05/18 28/02/18 29/11/17 30/08/17 31/05/17 -
Price 0.145 0.285 0.255 0.50 0.63 0.655 0.705 -
P/RPS 0.24 0.48 0.45 0.89 1.25 1.34 1.39 -68.95%
P/EPS 17.40 7.83 6.51 18.54 24.01 125.87 70.96 -60.79%
EY 5.75 12.77 15.36 5.39 4.16 0.79 1.41 155.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.71 0.64 1.22 1.54 1.77 1.91 -66.48%

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