[TURBO] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[TURBO] TURBO-MECH BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 55.1%
YoY- -17.29%
Quarter Report
Latest QR
Upcoming QR
TURBO's Result
TURBO's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 25,470 16,561 10,047 45,979 34,095 23,789 9,204 96.98%
PBT 6,919 3,961 1,743 9,759 6,542 5,067 1,957 131.90%
Tax -894 -461 -190 -1,313 -1,065 -622 -206 165.82%
NP 6,025 3,500 1,553 8,446 5,477 4,445 1,751 127.74%
-
NP to SH 6,076 3,556 1,563 8,374 5,399 4,393 1,752 128.94%
-
Tax Rate 12.92% 11.64% 10.90% 13.45% 16.28% 12.28% 10.53% -
Total Cost 19,445 13,061 8,494 37,533 28,618 19,344 7,453 89.40%
-
Net Worth 72,360 69,119 71,280 70,199 66,960 65,880 68,039 4.18%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 5,400 - - - -
Div Payout % - - - 64.49% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 72,360 69,119 71,280 70,199 66,960 65,880 68,039 4.18%
NOSH 108,000 108,000 108,000 108,000 108,000 108,000 108,000 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 23.66% 21.13% 15.46% 18.37% 16.06% 18.69% 19.02% -
ROE 8.40% 5.14% 2.19% 11.93% 8.06% 6.67% 2.57% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 23.58 15.33 9.30 42.57 31.57 22.03 8.52 97.00%
EPS 5.63 3.29 1.45 7.75 5.00 4.07 1.62 129.26%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 0.67 0.64 0.66 0.65 0.62 0.61 0.63 4.18%
Adjusted Per Share Value based on latest NOSH - 108,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 23.58 15.33 9.30 42.57 31.57 22.03 8.52 97.00%
EPS 5.63 3.29 1.45 7.75 5.00 4.07 1.62 129.26%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 0.67 0.64 0.66 0.65 0.62 0.61 0.63 4.18%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.73 0.715 0.69 0.65 0.69 0.66 0.72 -
P/RPS 3.10 4.66 7.42 1.53 2.19 3.00 8.45 -48.72%
P/EPS 12.98 21.72 47.68 8.38 13.80 16.23 44.38 -55.90%
EY 7.71 4.61 2.10 11.93 7.25 6.16 2.25 127.12%
DY 0.00 0.00 0.00 7.69 0.00 0.00 0.00 -
P/NAPS 1.09 1.12 1.05 1.00 1.11 1.08 1.14 -2.94%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 19/08/13 17/05/13 25/02/13 05/11/12 13/08/12 25/05/12 -
Price 0.80 0.76 0.84 0.63 0.71 0.74 0.74 -
P/RPS 3.39 4.96 9.03 1.48 2.25 3.36 8.68 -46.53%
P/EPS 14.22 23.08 58.04 8.13 14.20 18.19 45.62 -53.99%
EY 7.03 4.33 1.72 12.31 7.04 5.50 2.19 117.45%
DY 0.00 0.00 0.00 7.94 0.00 0.00 0.00 -
P/NAPS 1.19 1.19 1.27 0.97 1.15 1.21 1.17 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