[TURBO] QoQ Cumulative Quarter 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- 22.9%
YoY- -23.48%
Quarter Report
Latest QR
Upcoming QR
TURBO's Result
TURBO's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 16,561 10,047 45,979 34,095 23,789 9,204 46,197 -49.56%
PBT 3,961 1,743 9,759 6,542 5,067 1,957 11,427 -50.68%
Tax -461 -190 -1,313 -1,065 -622 -206 -1,102 -44.09%
NP 3,500 1,553 8,446 5,477 4,445 1,751 10,325 -51.41%
-
NP to SH 3,556 1,563 8,374 5,399 4,393 1,752 10,124 -50.24%
-
Tax Rate 11.64% 10.90% 13.45% 16.28% 12.28% 10.53% 9.64% -
Total Cost 13,061 8,494 37,533 28,618 19,344 7,453 35,872 -49.04%
-
Net Worth 69,119 71,280 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 - - - 8,100 -
Div Payout % - - 64.49% - - - 80.01% -
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 71,280 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 21.13% 15.46% 18.37% 16.06% 18.69% 19.02% 22.35% -
ROE 5.14% 2.19% 11.93% 8.06% 6.67% 2.57% 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 15.33 9.30 42.57 31.57 22.03 8.52 42.78 -49.58%
EPS 3.29 1.45 7.75 5.00 4.07 1.62 9.37 -50.26%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 7.50 -
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 15.33 9.30 42.57 31.57 22.03 8.52 42.78 -49.58%
EPS 3.29 1.45 7.75 5.00 4.07 1.62 9.37 -50.26%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 7.50 -
NAPS 0.64 0.66 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 4.66 7.42 1.53 2.19 3.00 8.45 1.36 127.45%
P/EPS 21.72 47.68 8.38 13.80 16.23 44.38 6.19 131.08%
EY 4.61 2.10 11.93 7.25 6.16 2.25 16.16 -56.69%
DY 0.00 0.00 7.69 0.00 0.00 0.00 12.93 -
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 4.96 9.03 1.48 2.25 3.36 8.68 1.54 118.24%
P/EPS 23.08 58.04 8.13 14.20 18.19 45.62 7.04 120.84%
EY 4.33 1.72 12.31 7.04 5.50 2.19 14.20 -54.72%
DY 0.00 0.00 7.94 0.00 0.00 0.00 11.36 -
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