[TURBO] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[TURBO] TURBO-MECH BERHAD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 17.19%
YoY- 60.86%
Quarter Report
Latest QR
Upcoming QR
TURBO's Result
TURBO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 42,636 30,524 47,174 44,737 41,088 39,272 38,202 7.61%
PBT 11,276 11,876 16,181 14,264 11,954 12,064 10,907 2.24%
Tax -1,660 -1,824 -1,951 -1,292 -824 -476 -1,121 30.01%
NP 9,616 10,052 14,230 12,972 11,130 11,588 9,786 -1.16%
-
NP to SH 9,598 10,028 14,274 13,032 11,120 11,584 9,822 -1.53%
-
Tax Rate 14.72% 15.36% 12.06% 9.06% 6.89% 3.95% 10.28% -
Total Cost 33,020 20,472 32,944 31,765 29,958 27,684 28,416 10.55%
-
Net Worth 88,559 89,639 86,378 79,920 75,599 78,840 75,599 11.15%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 5,398 - - - 5,400 -
Div Payout % - - 37.82% - - - 54.98% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 88,559 89,639 86,378 79,920 75,599 78,840 75,599 11.15%
NOSH 108,000 108,000 108,000 108,000 108,000 108,000 108,000 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 22.55% 32.93% 30.16% 29.00% 27.09% 29.51% 25.62% -
ROE 10.84% 11.19% 16.53% 16.31% 14.71% 14.69% 12.99% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 39.48 28.26 43.69 41.42 38.04 36.36 35.37 7.62%
EPS 8.88 9.28 13.22 12.07 10.30 10.72 9.09 -1.55%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 0.82 0.83 0.80 0.74 0.70 0.73 0.70 11.15%
Adjusted Per Share Value based on latest NOSH - 108,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 39.48 28.26 43.69 41.42 38.04 36.36 35.37 7.62%
EPS 8.88 9.28 13.22 12.07 10.30 10.72 9.09 -1.55%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 0.82 0.83 0.80 0.74 0.70 0.73 0.70 11.15%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.10 1.22 0.99 1.07 1.33 1.05 0.76 -
P/RPS 2.79 4.32 2.27 2.58 3.50 2.89 2.15 19.02%
P/EPS 12.38 13.14 7.49 8.87 12.92 9.79 8.36 30.01%
EY 8.08 7.61 13.35 11.28 7.74 10.22 11.97 -23.10%
DY 0.00 0.00 5.05 0.00 0.00 0.00 6.58 -
P/NAPS 1.34 1.47 1.24 1.45 1.90 1.44 1.09 14.80%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 21/08/15 22/05/15 16/02/15 21/11/14 22/08/14 23/05/14 24/02/14 -
Price 0.97 1.24 1.06 1.08 1.17 1.48 0.845 -
P/RPS 2.46 4.39 2.43 2.61 3.08 4.07 2.39 1.94%
P/EPS 10.91 13.35 8.02 8.95 11.36 13.80 9.29 11.34%
EY 9.16 7.49 12.47 11.17 8.80 7.25 10.76 -10.20%
DY 0.00 0.00 4.72 0.00 0.00 0.00 5.92 -
P/NAPS 1.18 1.49 1.32 1.46 1.67 2.03 1.21 -1.66%

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