[TURBO] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[TURBO] TURBO-MECH BERHAD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -81.27%
YoY- 11.95%
Quarter Report
Latest QR
Upcoming QR
TURBO's Result
TURBO's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 46,197 32,930 23,941 11,509 42,815 28,284 18,801 81.79%
PBT 11,427 8,047 5,381 1,942 11,034 9,236 6,019 53.14%
Tax -1,102 -912 -634 -223 -1,739 -1,472 -1,024 5.00%
NP 10,325 7,135 4,747 1,719 9,295 7,764 4,995 62.05%
-
NP to SH 10,124 7,056 4,682 1,743 9,307 7,764 4,995 59.95%
-
Tax Rate 9.64% 11.33% 11.78% 11.48% 15.76% 15.94% 17.01% -
Total Cost 35,872 25,795 19,194 9,790 33,520 20,520 13,806 88.67%
-
Net Worth 65,880 65,913 63,649 64,956 60,342 22,103 21,322 111.70%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 8,100 2,701 - - 5,113 - - -
Div Payout % 80.01% 38.28% - - 54.95% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 65,880 65,913 63,649 64,956 60,342 22,103 21,322 111.70%
NOSH 108,000 108,055 107,880 108,260 102,274 39,471 39,486 95.22%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 22.35% 21.67% 19.83% 14.94% 21.71% 27.45% 26.57% -
ROE 15.37% 10.70% 7.36% 2.68% 15.42% 35.13% 23.43% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 42.78 30.48 22.19 10.63 41.86 71.66 47.61 -6.86%
EPS 9.37 6.53 4.34 1.61 9.10 19.67 12.65 -18.09%
DPS 7.50 2.50 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.61 0.61 0.59 0.60 0.59 0.56 0.54 8.44%
Adjusted Per Share Value based on latest NOSH - 108,260
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 42.78 30.49 22.17 10.66 39.64 26.19 17.41 81.79%
EPS 9.37 6.53 4.34 1.61 8.62 7.19 4.63 59.78%
DPS 7.50 2.50 0.00 0.00 4.73 0.00 0.00 -
NAPS 0.61 0.6103 0.5893 0.6014 0.5587 0.2047 0.1974 111.72%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.58 0.69 0.57 0.61 0.59 0.59 0.60 -
P/RPS 1.36 2.26 2.57 5.74 1.41 0.82 1.26 5.20%
P/EPS 6.19 10.57 13.13 37.89 6.48 3.00 4.74 19.41%
EY 16.16 9.46 7.61 2.64 15.42 33.34 21.08 -16.19%
DY 12.93 3.62 0.00 0.00 8.47 0.00 0.00 -
P/NAPS 0.95 1.13 0.97 1.02 1.00 1.05 1.11 -9.83%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 06/03/12 14/11/11 08/08/11 31/05/11 28/02/11 08/11/10 10/08/10 -
Price 0.66 0.565 0.54 0.62 0.61 0.63 0.58 -
P/RPS 1.54 1.85 2.43 5.83 1.46 0.88 1.22 16.74%
P/EPS 7.04 8.65 12.44 38.51 6.70 3.20 4.58 33.08%
EY 14.20 11.56 8.04 2.60 14.92 31.22 21.81 -24.82%
DY 11.36 4.42 0.00 0.00 8.20 0.00 0.00 -
P/NAPS 1.08 0.93 0.92 1.03 1.03 1.13 1.07 0.62%

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