[TURBO] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[TURBO] TURBO-MECH BERHAD
Announcement Date
13-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 25.37%
YoY- -6.17%
Quarter Report
Latest QR
Upcoming QR
TURBO's Result
TURBO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 40,188 45,979 45,460 47,578 36,816 46,197 43,906 -5.72%
PBT 6,972 9,759 8,722 10,134 7,828 11,427 10,729 -24.95%
Tax -760 -1,313 -1,420 -1,244 -824 -1,102 -1,216 -26.87%
NP 6,212 8,446 7,302 8,890 7,004 10,325 9,513 -24.71%
-
NP to SH 6,252 8,374 7,198 8,786 7,008 10,124 9,408 -23.82%
-
Tax Rate 10.90% 13.45% 16.28% 12.28% 10.53% 9.64% 11.33% -
Total Cost 33,976 37,533 38,157 38,688 29,812 35,872 34,393 -0.80%
-
Net Worth 71,280 70,199 66,960 65,880 68,039 65,880 65,913 5.35%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 5,400 - - - 8,100 3,601 -
Div Payout % - 64.49% - - - 80.01% 38.28% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 71,280 70,199 66,960 65,880 68,039 65,880 65,913 5.35%
NOSH 108,000 108,000 108,000 108,000 108,000 108,000 108,055 -0.03%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 15.46% 18.37% 16.06% 18.69% 19.02% 22.35% 21.67% -
ROE 8.77% 11.93% 10.75% 13.34% 10.30% 15.37% 14.27% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 37.21 42.57 42.09 44.05 34.09 42.78 40.63 -5.68%
EPS 5.80 7.75 6.67 8.14 6.48 9.37 8.71 -23.72%
DPS 0.00 5.00 0.00 0.00 0.00 7.50 3.33 -
NAPS 0.66 0.65 0.62 0.61 0.63 0.61 0.61 5.38%
Adjusted Per Share Value based on latest NOSH - 108,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 37.21 42.57 42.09 44.05 34.09 42.78 40.65 -5.71%
EPS 5.80 7.75 6.67 8.14 6.48 9.37 8.71 -23.72%
DPS 0.00 5.00 0.00 0.00 0.00 7.50 3.34 -
NAPS 0.66 0.65 0.62 0.61 0.63 0.61 0.6103 5.35%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.69 0.65 0.69 0.66 0.72 0.58 0.69 -
P/RPS 1.85 1.53 1.64 1.50 2.11 1.36 1.70 5.79%
P/EPS 11.92 8.38 10.35 8.11 11.10 6.19 7.92 31.29%
EY 8.39 11.93 9.66 12.33 9.01 16.16 12.62 -23.80%
DY 0.00 7.69 0.00 0.00 0.00 12.93 4.83 -
P/NAPS 1.05 1.00 1.11 1.08 1.14 0.95 1.13 -4.77%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 17/05/13 25/02/13 05/11/12 13/08/12 25/05/12 06/03/12 14/11/11 -
Price 0.84 0.63 0.71 0.74 0.74 0.66 0.565 -
P/RPS 2.26 1.48 1.69 1.68 2.17 1.54 1.39 38.22%
P/EPS 14.51 8.13 10.65 9.10 11.40 7.04 6.49 70.89%
EY 6.89 12.31 9.39 10.99 8.77 14.20 15.41 -41.49%
DY 0.00 7.94 0.00 0.00 0.00 11.36 5.90 -
P/NAPS 1.27 0.97 1.15 1.21 1.17 1.08 0.93 23.06%

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