[TURBO] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[TURBO] TURBO-MECH BERHAD
Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 6.02%
YoY- 57.14%
Quarter Report
Latest QR
Upcoming QR
TURBO's Result
TURBO's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 44,987 47,174 46,285 42,185 37,973 38,202 37,354 13.20%
PBT 16,134 16,181 14,687 12,924 12,180 10,907 10,136 36.36%
Tax -2,288 -1,951 -1,196 -1,072 -1,050 -1,121 -1,142 58.99%
NP 13,846 14,230 13,491 11,852 11,130 9,786 8,994 33.36%
-
NP to SH 13,885 14,274 13,520 11,826 11,155 9,812 9,041 33.14%
-
Tax Rate 14.18% 12.06% 8.14% 8.29% 8.62% 10.28% 11.27% -
Total Cost 31,141 32,944 32,794 30,333 26,843 28,416 28,360 6.44%
-
Net Worth 89,639 86,400 79,920 75,599 78,840 75,587 72,360 15.36%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 5,400 5,395 5,399 5,399 5,399 5,399 5,400 0.00%
Div Payout % 38.89% 37.80% 39.93% 45.65% 48.40% 55.03% 59.73% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 89,639 86,400 79,920 75,599 78,840 75,587 72,360 15.36%
NOSH 108,000 108,000 108,000 108,000 108,000 108,000 108,000 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 30.78% 30.16% 29.15% 28.10% 29.31% 25.62% 24.08% -
ROE 15.49% 16.52% 16.92% 15.64% 14.15% 12.98% 12.49% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 41.65 43.68 42.86 39.06 35.16 35.38 34.59 13.19%
EPS 12.86 13.22 12.52 10.95 10.33 9.09 8.37 33.18%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 0.83 0.80 0.74 0.70 0.73 0.70 0.67 15.36%
Adjusted Per Share Value based on latest NOSH - 108,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 41.65 43.68 42.86 39.06 35.16 35.37 34.59 13.19%
EPS 12.86 13.22 12.52 10.95 10.33 9.09 8.37 33.18%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 0.83 0.80 0.74 0.70 0.73 0.6999 0.67 15.36%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.22 0.99 1.07 1.33 1.05 0.76 0.73 -
P/RPS 2.93 2.27 2.50 3.41 2.99 2.15 2.11 24.49%
P/EPS 9.49 7.49 8.55 12.15 10.17 8.36 8.72 5.80%
EY 10.54 13.35 11.70 8.23 9.84 11.96 11.47 -5.48%
DY 4.10 5.05 4.67 3.76 4.76 6.58 6.85 -28.99%
P/NAPS 1.47 1.24 1.45 1.90 1.44 1.09 1.09 22.08%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 22/05/15 16/02/15 21/11/14 22/08/14 23/05/14 24/02/14 18/11/13 -
Price 1.24 1.06 1.08 1.17 1.48 0.845 0.80 -
P/RPS 2.98 2.43 2.52 3.00 4.21 2.39 2.31 18.52%
P/EPS 9.64 8.02 8.63 10.68 14.33 9.30 9.56 0.55%
EY 10.37 12.47 11.59 9.36 6.98 10.75 10.46 -0.57%
DY 4.03 4.72 4.63 4.27 3.38 5.92 6.25 -25.38%
P/NAPS 1.49 1.32 1.46 1.67 2.03 1.21 1.19 16.18%

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