[TOPBLDS] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[TOPBLDS] TOP BUILDERS CAPITAL BERHAD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 48.86%
YoY- 312.1%
Quarter Report
Latest QR
Upcoming QR
TOPBLDS's Result
TOPBLDS's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 287,213 330,202 323,686 310,614 299,532 263,249 253,483 8.66%
PBT -34,426 2,555 23,475 25,971 17,817 18,437 5,681 -
Tax 3,782 1,183 -4,508 -5,538 -4,301 -5,703 -3,944 -
NP -30,644 3,738 18,967 20,433 13,516 12,734 1,737 -
-
NP to SH -26,931 4,529 19,779 21,289 14,301 13,754 2,707 -
-
Tax Rate - -46.30% 19.20% 21.32% 24.14% 30.93% 69.42% -
Total Cost 317,857 326,464 304,719 290,181 286,016 250,515 251,746 16.76%
-
Net Worth 179,299 211,965 217,400 217,400 217,443 214,952 192,469 -4.60%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 179,299 211,965 217,400 217,400 217,443 214,952 192,469 -4.60%
NOSH 545,350 545,350 545,350 545,350 530,350 530,350 520,188 3.19%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -10.67% 1.13% 5.86% 6.58% 4.51% 4.84% 0.69% -
ROE -15.02% 2.14% 9.10% 9.79% 6.58% 6.40% 1.41% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 52.86 60.75 59.56 57.15 56.48 50.21 48.73 5.55%
EPS -4.96 0.83 3.64 3.92 2.70 2.62 0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.39 0.40 0.40 0.41 0.41 0.37 -7.32%
Adjusted Per Share Value based on latest NOSH - 545,350
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 40.68 46.77 45.85 44.00 42.43 37.29 35.91 8.64%
EPS -3.81 0.64 2.80 3.02 2.03 1.95 0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.254 0.3003 0.308 0.308 0.308 0.3045 0.2726 -4.58%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.10 0.25 0.25 0.375 0.56 0.59 0.725 -
P/RPS 0.19 0.41 0.42 0.66 0.99 1.18 1.49 -74.57%
P/EPS -2.02 30.00 6.87 9.57 20.77 22.49 139.32 -
EY -49.57 3.33 14.56 10.45 4.82 4.45 0.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.64 0.63 0.94 1.37 1.44 1.96 -71.28%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 29/11/17 30/08/17 -
Price 0.145 0.145 0.285 0.255 0.50 0.63 0.655 -
P/RPS 0.27 0.24 0.48 0.45 0.89 1.25 1.34 -65.53%
P/EPS -2.93 17.40 7.83 6.51 18.54 24.01 125.87 -
EY -34.18 5.75 12.77 15.36 5.39 4.16 0.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.37 0.71 0.64 1.22 1.54 1.77 -60.36%

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