[TURBO] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[TURBO] TURBO-MECH BERHAD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 14.32%
YoY- 49.54%
Quarter Report
Latest QR
Upcoming QR
TURBO's Result
TURBO's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 47,948 44,987 47,174 46,285 42,185 37,973 38,202 16.40%
PBT 15,841 16,134 16,181 14,687 12,924 12,180 10,907 28.33%
Tax -2,369 -2,288 -1,951 -1,196 -1,072 -1,050 -1,121 64.90%
NP 13,472 13,846 14,230 13,491 11,852 11,130 9,786 23.82%
-
NP to SH 13,513 13,885 14,274 13,520 11,826 11,155 9,812 23.85%
-
Tax Rate 14.95% 14.18% 12.06% 8.14% 8.29% 8.62% 10.28% -
Total Cost 34,476 31,141 32,944 32,794 30,333 26,843 28,416 13.79%
-
Net Worth 88,559 89,639 86,400 79,920 75,599 78,840 75,587 11.16%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 5,400 5,400 5,395 5,399 5,399 5,399 5,399 0.01%
Div Payout % 39.96% 38.89% 37.80% 39.93% 45.65% 48.40% 55.03% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 88,559 89,639 86,400 79,920 75,599 78,840 75,587 11.16%
NOSH 108,000 108,000 108,000 108,000 108,000 108,000 108,000 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 28.10% 30.78% 30.16% 29.15% 28.10% 29.31% 25.62% -
ROE 15.26% 15.49% 16.52% 16.92% 15.64% 14.15% 12.98% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 44.40 41.65 43.68 42.86 39.06 35.16 35.38 16.39%
EPS 12.51 12.86 13.22 12.52 10.95 10.33 9.09 23.79%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 0.82 0.83 0.80 0.74 0.70 0.73 0.70 11.15%
Adjusted Per Share Value based on latest NOSH - 108,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 44.40 41.65 43.68 42.86 39.06 35.16 35.37 16.41%
EPS 12.51 12.86 13.22 12.52 10.95 10.33 9.09 23.79%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 0.82 0.83 0.80 0.74 0.70 0.73 0.6999 11.16%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.10 1.22 0.99 1.07 1.33 1.05 0.76 -
P/RPS 2.48 2.93 2.27 2.50 3.41 2.99 2.15 10.01%
P/EPS 8.79 9.49 7.49 8.55 12.15 10.17 8.36 3.40%
EY 11.37 10.54 13.35 11.70 8.23 9.84 11.96 -3.32%
DY 4.55 4.10 5.05 4.67 3.76 4.76 6.58 -21.85%
P/NAPS 1.34 1.47 1.24 1.45 1.90 1.44 1.09 14.80%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 21/08/15 22/05/15 16/02/15 21/11/14 22/08/14 23/05/14 24/02/14 -
Price 0.97 1.24 1.06 1.08 1.17 1.48 0.845 -
P/RPS 2.18 2.98 2.43 2.52 3.00 4.21 2.39 -5.96%
P/EPS 7.75 9.64 8.02 8.63 10.68 14.33 9.30 -11.47%
EY 12.90 10.37 12.47 11.59 9.36 6.98 10.75 12.96%
DY 5.15 4.03 4.72 4.63 4.27 3.38 5.92 -8.89%
P/NAPS 1.18 1.49 1.32 1.46 1.67 2.03 1.21 -1.66%

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