[TURBO] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[TURBO] TURBO-MECH BERHAD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 20.13%
YoY- 6.79%
Quarter Report
Latest QR
Upcoming QR
TURBO's Result
TURBO's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 42,185 37,973 38,202 37,354 38,751 46,822 45,979 -5.59%
PBT 12,924 12,180 10,907 10,136 8,652 9,544 9,758 20.66%
Tax -1,072 -1,050 -1,121 -1,142 -1,152 -1,297 -1,313 -12.67%
NP 11,852 11,130 9,786 8,994 7,500 8,247 8,445 25.42%
-
NP to SH 11,826 11,155 9,812 9,041 7,526 8,174 8,373 25.96%
-
Tax Rate 8.29% 8.62% 10.28% 11.27% 13.31% 13.59% 13.46% -
Total Cost 30,333 26,843 28,416 28,360 31,251 38,575 37,534 -13.27%
-
Net Worth 75,599 78,840 75,587 72,360 69,119 71,143 70,199 5.07%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 5,399 5,399 5,399 5,400 5,400 5,400 5,400 -0.01%
Div Payout % 45.65% 48.40% 55.03% 59.73% 71.75% 66.06% 64.49% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 75,599 78,840 75,587 72,360 69,119 71,143 70,199 5.07%
NOSH 108,000 108,000 108,000 108,000 108,000 108,000 108,000 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 28.10% 29.31% 25.62% 24.08% 19.35% 17.61% 18.37% -
ROE 15.64% 14.15% 12.98% 12.49% 10.89% 11.49% 11.93% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 39.06 35.16 35.38 34.59 35.88 43.44 42.57 -5.59%
EPS 10.95 10.33 9.09 8.37 6.97 7.58 7.75 25.99%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 0.70 0.73 0.70 0.67 0.64 0.66 0.65 5.07%
Adjusted Per Share Value based on latest NOSH - 108,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 39.06 35.16 35.37 34.59 35.88 43.35 42.57 -5.59%
EPS 10.95 10.33 9.09 8.37 6.97 7.57 7.75 25.99%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 0.70 0.73 0.6999 0.67 0.64 0.6587 0.65 5.07%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.33 1.05 0.76 0.73 0.715 0.69 0.65 -
P/RPS 3.41 2.99 2.15 2.11 1.99 1.59 1.53 70.87%
P/EPS 12.15 10.17 8.36 8.72 10.26 9.10 8.38 28.18%
EY 8.23 9.84 11.96 11.47 9.75 10.99 11.93 -21.97%
DY 3.76 4.76 6.58 6.85 6.99 7.25 7.69 -38.01%
P/NAPS 1.90 1.44 1.09 1.09 1.12 1.05 1.00 53.58%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 23/05/14 24/02/14 18/11/13 19/08/13 17/05/13 25/02/13 -
Price 1.17 1.48 0.845 0.80 0.76 0.84 0.63 -
P/RPS 3.00 4.21 2.39 2.31 2.12 1.93 1.48 60.37%
P/EPS 10.68 14.33 9.30 9.56 10.91 11.08 8.13 20.00%
EY 9.36 6.98 10.75 10.46 9.17 9.03 12.31 -16.73%
DY 4.27 3.38 5.92 6.25 6.58 5.95 7.94 -33.94%
P/NAPS 1.67 2.03 1.21 1.19 1.19 1.27 0.97 43.78%

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