[TURBO] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[TURBO] TURBO-MECH BERHAD
Announcement Date
14-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 0.47%
YoY- -9.12%
Quarter Report
Latest QR
Upcoming QR
TURBO's Result
TURBO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 47,578 36,816 46,197 43,906 47,882 46,036 42,815 7.29%
PBT 10,134 7,828 11,427 10,729 10,762 7,768 11,034 -5.51%
Tax -1,244 -824 -1,102 -1,216 -1,268 -892 -1,739 -20.03%
NP 8,890 7,004 10,325 9,513 9,494 6,876 9,295 -2.92%
-
NP to SH 8,786 7,008 10,124 9,408 9,364 6,972 9,307 -3.77%
-
Tax Rate 12.28% 10.53% 9.64% 11.33% 11.78% 11.48% 15.76% -
Total Cost 38,688 29,812 35,872 34,393 38,388 39,160 33,520 10.04%
-
Net Worth 65,880 68,039 65,880 65,913 63,649 64,956 60,342 6.03%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 8,100 3,601 - - 5,113 -
Div Payout % - - 80.01% 38.28% - - 54.95% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 65,880 68,039 65,880 65,913 63,649 64,956 60,342 6.03%
NOSH 108,000 108,000 108,000 108,055 107,880 108,260 102,274 3.70%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 18.69% 19.02% 22.35% 21.67% 19.83% 14.94% 21.71% -
ROE 13.34% 10.30% 15.37% 14.27% 14.71% 10.73% 15.42% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 44.05 34.09 42.78 40.63 44.38 42.52 41.86 3.46%
EPS 8.14 6.48 9.37 8.71 8.68 6.44 9.10 -7.16%
DPS 0.00 0.00 7.50 3.33 0.00 0.00 5.00 -
NAPS 0.61 0.63 0.61 0.61 0.59 0.60 0.59 2.24%
Adjusted Per Share Value based on latest NOSH - 107,909
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 44.05 34.09 42.78 40.65 44.34 42.63 39.64 7.29%
EPS 8.14 6.48 9.37 8.71 8.67 6.46 8.62 -3.75%
DPS 0.00 0.00 7.50 3.34 0.00 0.00 4.73 -
NAPS 0.61 0.63 0.61 0.6103 0.5893 0.6014 0.5587 6.03%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.66 0.72 0.58 0.69 0.57 0.61 0.59 -
P/RPS 1.50 2.11 1.36 1.70 1.28 1.43 1.41 4.21%
P/EPS 8.11 11.10 6.19 7.92 6.57 9.47 6.48 16.15%
EY 12.33 9.01 16.16 12.62 15.23 10.56 15.42 -13.86%
DY 0.00 0.00 12.93 4.83 0.00 0.00 8.47 -
P/NAPS 1.08 1.14 0.95 1.13 0.97 1.02 1.00 5.26%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 13/08/12 25/05/12 06/03/12 14/11/11 08/08/11 31/05/11 28/02/11 -
Price 0.74 0.74 0.66 0.565 0.54 0.62 0.61 -
P/RPS 1.68 2.17 1.54 1.39 1.22 1.46 1.46 9.81%
P/EPS 9.10 11.40 7.04 6.49 6.22 9.63 6.70 22.66%
EY 10.99 8.77 14.20 15.41 16.07 10.39 14.92 -18.45%
DY 0.00 0.00 11.36 5.90 0.00 0.00 8.20 -
P/NAPS 1.21 1.17 1.08 0.93 0.92 1.03 1.03 11.34%

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