[TOPBLDS] YoY Annualized Quarter 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- -12.25%
YoY- 26.79%
Quarter Report
Latest QR
Upcoming QR
TOPBLDS's Result
TOPBLDS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 19,628 39,761 287,213 299,531 242,567 268,656 293,505 -30.27%
PBT 185,513 -236,956 -34,425 17,817 15,152 32,765 28,835 28.16%
Tax -35,701 -2,227 3,782 -4,302 -4,908 -8,462 -7,426 23.28%
NP 149,812 -239,183 -30,643 13,515 10,244 24,303 21,409 29.61%
-
NP to SH 150,387 -239,104 -26,931 14,299 11,278 25,157 21,546 29.56%
-
Tax Rate 19.24% - - 24.15% 32.39% 25.83% 25.75% -
Total Cost -130,184 278,944 317,856 286,016 232,323 244,353 272,096 -
-
Net Worth 705 -182,433 179,299 217,443 192,400 187,081 94,534 -47.95%
Dividend
30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - 2,651 - - - -
Div Payout % - - - 18.55% - - - -
Equity
30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 705 -182,433 179,299 217,443 192,400 187,081 94,534 -47.95%
NOSH 705,950 588,350 545,350 530,350 520,000 519,670 393,893 8.08%
Ratio Analysis
30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 763.26% -601.55% -10.67% 4.51% 4.22% 9.05% 7.29% -
ROE 21,302.78% 0.00% -15.02% 6.58% 5.86% 13.45% 22.79% -
Per Share
30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 2.78 6.76 52.86 56.48 46.65 51.70 74.51 -35.49%
EPS 21.66 -40.63 -4.96 2.73 2.17 5.63 5.47 20.13%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.001 -0.31 0.33 0.41 0.37 0.36 0.24 -51.83%
Adjusted Per Share Value based on latest NOSH - 530,350
30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 2.78 5.63 40.68 42.43 34.36 38.06 41.58 -30.27%
EPS 21.66 -33.87 -3.81 2.03 1.60 3.56 3.05 29.86%
DPS 0.00 0.00 0.00 0.38 0.00 0.00 0.00 -
NAPS 0.001 -0.2584 0.254 0.308 0.2725 0.265 0.1339 -47.94%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 30/06/22 30/06/21 31/12/18 29/12/17 30/12/16 31/12/15 - -
Price 0.04 0.055 0.10 0.56 0.57 0.675 0.00 -
P/RPS 1.44 0.81 0.19 0.99 1.22 1.31 0.00 -
P/EPS 0.19 -0.14 -2.02 20.77 26.28 13.94 0.00 -
EY 532.57 -738.72 -49.57 4.81 3.80 7.17 0.00 -
DY 0.00 0.00 0.00 0.89 0.00 0.00 0.00 -
P/NAPS 40.00 0.00 0.30 1.37 1.54 1.88 0.00 -
Price Multiplier on Announcement Date
30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 30/08/22 30/09/21 28/02/19 28/02/18 28/02/17 23/02/16 - -
Price 0.035 0.06 0.145 0.50 0.575 0.65 0.00 -
P/RPS 1.26 0.89 0.27 0.89 1.23 1.26 0.00 -
P/EPS 0.16 -0.15 -2.93 18.55 26.51 13.43 0.00 -
EY 608.65 -677.16 -34.18 5.39 3.77 7.45 0.00 -
DY 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
P/NAPS 35.00 0.00 0.44 1.22 1.55 1.81 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