[TOPBLDS] QoQ TTM 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- -16.65%
YoY- -18.25%
Quarter Report
Latest QR
Upcoming QR
TOPBLDS's Result
TOPBLDS's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 242,567 228,746 241,479 243,391 268,657 299,247 307,569 -14.57%
PBT 15,153 15,746 24,701 26,967 32,763 38,765 38,048 -45.71%
Tax -4,908 -4,555 -6,408 -6,959 -8,462 -10,429 -10,194 -38.43%
NP 10,245 11,191 18,293 20,008 24,301 28,336 27,854 -48.50%
-
NP to SH 11,279 12,023 19,236 20,967 25,155 28,645 28,201 -45.56%
-
Tax Rate 32.39% 28.93% 25.94% 25.81% 25.83% 26.90% 26.79% -
Total Cost 232,322 217,555 223,186 223,383 244,356 270,911 279,715 -11.59%
-
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 4.22% 4.89% 7.58% 8.22% 9.05% 9.47% 9.06% -
ROE 5.86% 6.25% 9.70% 10.92% 13.54% 15.30% 25.52% -
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 46.65 43.99 46.30 46.91 52.06 57.52 77.92 -28.85%
EPS 2.17 2.31 3.69 4.04 4.87 5.51 7.14 -54.63%
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 34.36 32.40 34.21 34.48 38.06 42.39 43.57 -14.58%
EPS 1.60 1.70 2.72 2.97 3.56 4.06 3.99 -45.47%
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 1.22 1.49 1.53 1.51 1.30 1.17 0.00 -
P/EPS 26.28 28.33 19.25 17.57 13.85 12.26 0.00 -
EY 3.81 3.53 5.19 5.69 7.22 8.16 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 - - -
Price 0.575 0.60 0.71 0.78 0.65 0.00 0.00 -
P/RPS 1.23 1.36 1.53 1.66 1.25 0.00 0.00 -
P/EPS 26.51 25.95 19.25 19.30 13.34 0.00 0.00 -
EY 3.77 3.85 5.19 5.18 7.50 0.00 0.00 -
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 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