[TURBO] YoY Cumulative Quarter 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- 70.87%
YoY- 12.54%
Quarter Report
Latest QR
Upcoming QR
TURBO's Result
TURBO's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 25,862 27,866 33,553 25,470 34,095 32,930 28,284 -1.47%
PBT 1,834 7,924 10,698 6,919 6,542 8,047 9,236 -23.60%
Tax -216 -898 -969 -894 -1,065 -912 -1,472 -27.35%
NP 1,618 7,026 9,729 6,025 5,477 7,135 7,764 -22.98%
-
NP to SH 1,628 6,943 9,774 6,076 5,399 7,056 7,764 -22.90%
-
Tax Rate 11.78% 11.33% 9.06% 12.92% 16.28% 11.33% 15.94% -
Total Cost 24,244 20,840 23,824 19,445 28,618 25,795 20,520 2.81%
-
Net Worth 0 98,280 79,920 72,360 66,960 65,913 22,103 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - 2,701 - -
Div Payout % - - - - - 38.28% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 0 98,280 79,920 72,360 66,960 65,913 22,103 -
NOSH 108,000 108,000 108,000 108,000 108,000 108,055 39,471 18.24%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 6.26% 25.21% 29.00% 23.66% 16.06% 21.67% 27.45% -
ROE 0.00% 7.06% 12.23% 8.40% 8.06% 10.70% 35.13% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 23.95 25.80 31.07 23.58 31.57 30.48 71.66 -16.68%
EPS 1.51 6.43 9.05 5.63 5.00 6.53 19.67 -34.78%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.00 0.91 0.74 0.67 0.62 0.61 0.56 -
Adjusted Per Share Value based on latest NOSH - 108,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 23.95 25.80 31.07 23.58 31.57 30.49 26.19 -1.47%
EPS 1.51 6.43 9.05 5.63 5.00 6.53 7.19 -22.88%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.00 0.91 0.74 0.67 0.62 0.6103 0.2047 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.82 0.98 1.07 0.73 0.69 0.69 0.59 -
P/RPS 3.42 3.80 3.44 3.10 2.19 2.26 0.82 26.84%
P/EPS 54.40 15.24 11.82 12.98 13.80 10.57 3.00 62.01%
EY 1.84 6.56 8.46 7.71 7.25 9.46 33.34 -38.26%
DY 0.00 0.00 0.00 0.00 0.00 3.62 0.00 -
P/NAPS 0.00 1.08 1.45 1.09 1.11 1.13 1.05 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 24/11/15 21/11/14 18/11/13 05/11/12 14/11/11 08/11/10 -
Price 0.77 1.11 1.08 0.80 0.71 0.565 0.63 -
P/RPS 3.22 4.30 3.48 3.39 2.25 1.85 0.88 24.11%
P/EPS 51.08 17.27 11.93 14.22 14.20 8.65 3.20 58.61%
EY 1.96 5.79 8.38 7.03 7.04 11.56 31.22 -36.93%
DY 0.00 0.00 0.00 0.00 0.00 4.42 0.00 -
P/NAPS 0.00 1.22 1.46 1.19 1.15 0.93 1.13 -

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