[TURBO] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[TURBO] TURBO-MECH BERHAD
Announcement Date
17-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -25.34%
YoY- -10.79%
Quarter Report
Latest QR
Upcoming QR
TURBO's Result
TURBO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 38,202 33,960 33,122 40,188 45,979 45,460 47,578 -13.57%
PBT 10,907 9,225 7,922 6,972 9,759 8,722 10,134 5.00%
Tax -1,121 -1,192 -922 -760 -1,313 -1,420 -1,244 -6.68%
NP 9,786 8,033 7,000 6,212 8,446 7,302 8,890 6.59%
-
NP to SH 9,822 8,101 7,112 6,252 8,374 7,198 8,786 7.69%
-
Tax Rate 10.28% 12.92% 11.64% 10.90% 13.45% 16.28% 12.28% -
Total Cost 28,416 25,926 26,122 33,976 37,533 38,157 38,688 -18.54%
-
Net Worth 75,599 72,360 69,119 71,280 70,199 66,960 65,880 9.58%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 5,400 - - - 5,400 - - -
Div Payout % 54.98% - - - 64.49% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 75,599 72,360 69,119 71,280 70,199 66,960 65,880 9.58%
NOSH 108,000 108,000 108,000 108,000 108,000 108,000 108,000 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 25.62% 23.66% 21.13% 15.46% 18.37% 16.06% 18.69% -
ROE 12.99% 11.20% 10.29% 8.77% 11.93% 10.75% 13.34% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 35.37 31.44 30.67 37.21 42.57 42.09 44.05 -13.57%
EPS 9.09 7.51 6.58 5.80 7.75 6.67 8.14 7.61%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.70 0.67 0.64 0.66 0.65 0.62 0.61 9.58%
Adjusted Per Share Value based on latest NOSH - 108,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 35.37 31.44 30.67 37.21 42.57 42.09 44.05 -13.57%
EPS 9.09 7.51 6.58 5.80 7.75 6.67 8.14 7.61%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.70 0.67 0.64 0.66 0.65 0.62 0.61 9.58%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.76 0.73 0.715 0.69 0.65 0.69 0.66 -
P/RPS 2.15 2.32 2.33 1.85 1.53 1.64 1.50 27.04%
P/EPS 8.36 9.73 10.86 11.92 8.38 10.35 8.11 2.03%
EY 11.97 10.28 9.21 8.39 11.93 9.66 12.33 -1.95%
DY 6.58 0.00 0.00 0.00 7.69 0.00 0.00 -
P/NAPS 1.09 1.09 1.12 1.05 1.00 1.11 1.08 0.61%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 18/11/13 19/08/13 17/05/13 25/02/13 05/11/12 13/08/12 -
Price 0.845 0.80 0.76 0.84 0.63 0.71 0.74 -
P/RPS 2.39 2.54 2.48 2.26 1.48 1.69 1.68 26.40%
P/EPS 9.29 10.66 11.54 14.51 8.13 10.65 9.10 1.38%
EY 10.76 9.38 8.66 6.89 12.31 9.39 10.99 -1.39%
DY 5.92 0.00 0.00 0.00 7.94 0.00 0.00 -
P/NAPS 1.21 1.19 1.19 1.27 0.97 1.15 1.21 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