[TURBO] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[TURBO] TURBO-MECH BERHAD
Announcement Date
16-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 5.58%
YoY- 45.47%
Quarter Report
Latest QR
Upcoming QR
TURBO's Result
TURBO's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 41,487 47,948 44,987 47,174 46,285 42,185 37,973 6.07%
PBT 13,406 15,841 16,134 16,181 14,687 12,924 12,180 6.59%
Tax -1,880 -2,369 -2,288 -1,951 -1,196 -1,072 -1,050 47.39%
NP 11,526 13,472 13,846 14,230 13,491 11,852 11,130 2.35%
-
NP to SH 11,443 13,513 13,885 14,274 13,520 11,826 11,155 1.71%
-
Tax Rate 14.02% 14.95% 14.18% 12.06% 8.14% 8.29% 8.62% -
Total Cost 29,961 34,476 31,141 32,944 32,794 30,333 26,843 7.59%
-
Net Worth 98,042 88,559 89,639 86,400 79,920 75,599 78,840 15.62%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 5,400 5,400 5,400 5,395 5,399 5,399 5,399 0.01%
Div Payout % 47.19% 39.96% 38.89% 37.80% 39.93% 45.65% 48.40% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 98,042 88,559 89,639 86,400 79,920 75,599 78,840 15.62%
NOSH 108,000 108,000 108,000 108,000 108,000 108,000 108,000 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 27.78% 28.10% 30.78% 30.16% 29.15% 28.10% 29.31% -
ROE 11.67% 15.26% 15.49% 16.52% 16.92% 15.64% 14.15% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 38.51 44.40 41.65 43.68 42.86 39.06 35.16 6.24%
EPS 10.62 12.51 12.86 13.22 12.52 10.95 10.33 1.86%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 0.91 0.82 0.83 0.80 0.74 0.70 0.73 15.81%
Adjusted Per Share Value based on latest NOSH - 108,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 38.41 44.40 41.65 43.68 42.86 39.06 35.16 6.06%
EPS 10.60 12.51 12.86 13.22 12.52 10.95 10.33 1.73%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 0.9078 0.82 0.83 0.80 0.74 0.70 0.73 15.62%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.98 1.10 1.22 0.99 1.07 1.33 1.05 -
P/RPS 2.54 2.48 2.93 2.27 2.50 3.41 2.99 -10.29%
P/EPS 9.23 8.79 9.49 7.49 8.55 12.15 10.17 -6.25%
EY 10.84 11.37 10.54 13.35 11.70 8.23 9.84 6.65%
DY 5.10 4.55 4.10 5.05 4.67 3.76 4.76 4.70%
P/NAPS 1.08 1.34 1.47 1.24 1.45 1.90 1.44 -17.43%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 21/08/15 22/05/15 16/02/15 21/11/14 22/08/14 23/05/14 -
Price 1.11 0.97 1.24 1.06 1.08 1.17 1.48 -
P/RPS 2.88 2.18 2.98 2.43 2.52 3.00 4.21 -22.34%
P/EPS 10.45 7.75 9.64 8.02 8.63 10.68 14.33 -18.96%
EY 9.57 12.90 10.37 12.47 11.59 9.36 6.98 23.39%
DY 4.50 5.15 4.03 4.72 4.63 4.27 3.38 21.00%
P/NAPS 1.22 1.18 1.49 1.32 1.46 1.67 2.03 -28.76%

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