[TURBO] QoQ TTM 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- -2.94%
YoY- 9.35%
Quarter Report
Latest QR
Upcoming QR
TURBO's Result
TURBO's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 46,822 45,979 47,362 46,045 43,892 46,197 47,461 -0.89%
PBT 9,544 9,758 9,921 11,113 11,442 11,427 9,845 -2.04%
Tax -1,297 -1,313 -1,255 -1,090 -1,085 -1,102 -1,179 6.55%
NP 8,247 8,445 8,666 10,023 10,357 10,325 8,666 -3.24%
-
NP to SH 8,174 8,373 8,466 9,835 10,133 10,124 8,599 -3.31%
-
Tax Rate 13.59% 13.46% 12.65% 9.81% 9.48% 9.64% 11.98% -
Total Cost 38,575 37,534 38,696 36,022 33,535 35,872 38,795 -0.37%
-
Net Worth 71,143 70,199 66,960 65,880 68,039 65,880 65,824 5.31%
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 5,400 5,400 8,097 8,097 8,097 7,841 -21.99%
Div Payout % 66.06% 64.49% 63.78% 82.34% 79.91% 79.99% 91.19% -
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 71,143 70,199 66,960 65,880 68,039 65,880 65,824 5.31%
NOSH 108,000 108,000 108,000 108,000 108,000 108,000 107,909 0.05%
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 17.61% 18.37% 18.30% 21.77% 23.60% 22.35% 18.26% -
ROE 11.49% 11.93% 12.64% 14.93% 14.89% 15.37% 13.06% -
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 43.44 42.57 43.85 42.63 40.64 42.78 43.98 -0.81%
EPS 7.58 7.75 7.84 9.11 9.38 9.37 7.97 -3.28%
DPS 5.00 5.00 5.00 7.50 7.50 7.50 7.27 -22.06%
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 43.35 42.57 43.85 42.63 40.64 42.78 43.95 -0.91%
EPS 7.57 7.75 7.84 9.11 9.38 9.37 7.96 -3.29%
DPS 5.00 5.00 5.00 7.50 7.50 7.50 7.26 -21.99%
NAPS 0.6587 0.65 0.62 0.61 0.63 0.61 0.6095 5.30%
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 1.59 1.53 1.57 1.55 1.77 1.36 1.57 0.84%
P/EPS 9.10 8.38 8.80 7.25 7.67 6.19 8.66 3.35%
EY 10.99 11.93 11.36 13.80 13.03 16.16 11.55 -3.25%
DY 7.25 7.69 7.25 11.36 10.42 12.93 10.53 -22.01%
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 1.93 1.48 1.62 1.74 1.82 1.54 1.28 31.45%
P/EPS 11.08 8.13 9.06 8.13 7.89 7.04 7.09 34.63%
EY 9.03 12.31 11.04 12.31 12.68 14.20 14.10 -25.68%
DY 5.95 7.94 7.04 10.14 10.14 11.36 12.86 -40.15%
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