[TURBO] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[TURBO] TURBO-MECH BERHAD
Announcement Date
05-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -13.92%
YoY- -1.55%
Quarter Report
Latest QR
Upcoming QR
TURBO's Result
TURBO's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 38,751 46,822 45,979 47,362 46,045 43,892 46,197 -11.06%
PBT 8,652 9,544 9,758 9,921 11,113 11,442 11,427 -16.94%
Tax -1,152 -1,297 -1,313 -1,255 -1,090 -1,085 -1,102 3.00%
NP 7,500 8,247 8,445 8,666 10,023 10,357 10,325 -19.20%
-
NP to SH 7,526 8,174 8,373 8,466 9,835 10,133 10,124 -17.95%
-
Tax Rate 13.31% 13.59% 13.46% 12.65% 9.81% 9.48% 9.64% -
Total Cost 31,251 38,575 37,534 38,696 36,022 33,535 35,872 -8.79%
-
Net Worth 69,119 71,143 70,199 66,960 65,880 68,039 65,880 3.25%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 5,400 5,400 5,400 5,400 8,097 8,097 8,097 -23.68%
Div Payout % 71.75% 66.06% 64.49% 63.78% 82.34% 79.91% 79.99% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 69,119 71,143 70,199 66,960 65,880 68,039 65,880 3.25%
NOSH 108,000 108,000 108,000 108,000 108,000 108,000 108,000 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 19.35% 17.61% 18.37% 18.30% 21.77% 23.60% 22.35% -
ROE 10.89% 11.49% 11.93% 12.64% 14.93% 14.89% 15.37% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 35.88 43.44 42.57 43.85 42.63 40.64 42.78 -11.07%
EPS 6.97 7.58 7.75 7.84 9.11 9.38 9.37 -17.91%
DPS 5.00 5.00 5.00 5.00 7.50 7.50 7.50 -23.70%
NAPS 0.64 0.66 0.65 0.62 0.61 0.63 0.61 3.25%
Adjusted Per Share Value based on latest NOSH - 108,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 35.88 43.35 42.57 43.85 42.63 40.64 42.78 -11.07%
EPS 6.97 7.57 7.75 7.84 9.11 9.38 9.37 -17.91%
DPS 5.00 5.00 5.00 5.00 7.50 7.50 7.50 -23.70%
NAPS 0.64 0.6587 0.65 0.62 0.61 0.63 0.61 3.25%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.715 0.69 0.65 0.69 0.66 0.72 0.58 -
P/RPS 1.99 1.59 1.53 1.57 1.55 1.77 1.36 28.91%
P/EPS 10.26 9.10 8.38 8.80 7.25 7.67 6.19 40.10%
EY 9.75 10.99 11.93 11.36 13.80 13.03 16.16 -28.62%
DY 6.99 7.25 7.69 7.25 11.36 10.42 12.93 -33.66%
P/NAPS 1.12 1.05 1.00 1.11 1.08 1.14 0.95 11.61%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 19/08/13 17/05/13 25/02/13 05/11/12 13/08/12 25/05/12 06/03/12 -
Price 0.76 0.84 0.63 0.71 0.74 0.74 0.66 -
P/RPS 2.12 1.93 1.48 1.62 1.74 1.82 1.54 23.77%
P/EPS 10.91 11.08 8.13 9.06 8.13 7.89 7.04 33.95%
EY 9.17 9.03 12.31 11.04 12.31 12.68 14.20 -25.30%
DY 6.58 5.95 7.94 7.04 10.14 10.14 11.36 -30.53%
P/NAPS 1.19 1.27 0.97 1.15 1.21 1.17 1.08 6.68%

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