[TURBO] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[TURBO] TURBO-MECH BERHAD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 61.65%
YoY- 17.29%
Quarter Report
Latest QR
Upcoming QR
TURBO's Result
TURBO's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 33,553 20,544 9,818 38,202 25,470 16,561 10,047 123.26%
PBT 10,698 5,977 3,016 10,907 6,919 3,961 1,743 234.85%
Tax -969 -412 -119 -1,121 -894 -461 -190 195.99%
NP 9,729 5,565 2,897 9,786 6,025 3,500 1,553 239.45%
-
NP to SH 9,774 5,560 2,896 9,822 6,076 3,556 1,563 239.04%
-
Tax Rate 9.06% 6.89% 3.95% 10.28% 12.92% 11.64% 10.90% -
Total Cost 23,824 14,979 6,921 28,416 19,445 13,061 8,494 98.76%
-
Net Worth 79,920 75,599 78,840 75,599 72,360 69,119 71,280 7.91%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 5,400 - - - -
Div Payout % - - - 54.98% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 79,920 75,599 78,840 75,599 72,360 69,119 71,280 7.91%
NOSH 108,000 108,000 108,000 108,000 108,000 108,000 108,000 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 29.00% 27.09% 29.51% 25.62% 23.66% 21.13% 15.46% -
ROE 12.23% 7.35% 3.67% 12.99% 8.40% 5.14% 2.19% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 31.07 19.02 9.09 35.37 23.58 15.33 9.30 123.31%
EPS 9.05 5.15 2.68 9.09 5.63 3.29 1.45 238.61%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 0.74 0.70 0.73 0.70 0.67 0.64 0.66 7.91%
Adjusted Per Share Value based on latest NOSH - 108,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 31.07 19.02 9.09 35.37 23.58 15.33 9.30 123.31%
EPS 9.05 5.15 2.68 9.09 5.63 3.29 1.45 238.61%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 0.74 0.70 0.73 0.70 0.67 0.64 0.66 7.91%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.07 1.33 1.05 0.76 0.73 0.715 0.69 -
P/RPS 3.44 6.99 11.55 2.15 3.10 4.66 7.42 -40.07%
P/EPS 11.82 25.83 39.16 8.36 12.98 21.72 47.68 -60.50%
EY 8.46 3.87 2.55 11.97 7.71 4.61 2.10 152.96%
DY 0.00 0.00 0.00 6.58 0.00 0.00 0.00 -
P/NAPS 1.45 1.90 1.44 1.09 1.09 1.12 1.05 23.98%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 22/08/14 23/05/14 24/02/14 18/11/13 19/08/13 17/05/13 -
Price 1.08 1.17 1.48 0.845 0.80 0.76 0.84 -
P/RPS 3.48 6.15 16.28 2.39 3.39 4.96 9.03 -47.01%
P/EPS 11.93 22.73 55.19 9.29 14.22 23.08 58.04 -65.13%
EY 8.38 4.40 1.81 10.76 7.03 4.33 1.72 187.11%
DY 0.00 0.00 0.00 5.92 0.00 0.00 0.00 -
P/NAPS 1.46 1.67 2.03 1.21 1.19 1.19 1.27 9.73%

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