[TURBO] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[TURBO] TURBO-MECH BERHAD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 13.69%
YoY- 36.47%
Quarter Report
Latest QR
Upcoming QR
TURBO's Result
TURBO's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 47,174 46,285 42,185 37,973 38,202 37,354 38,751 13.97%
PBT 16,181 14,687 12,924 12,180 10,907 10,136 8,652 51.62%
Tax -1,951 -1,196 -1,072 -1,050 -1,121 -1,142 -1,152 41.94%
NP 14,230 13,491 11,852 11,130 9,786 8,994 7,500 53.08%
-
NP to SH 14,274 13,520 11,826 11,155 9,812 9,041 7,526 53.04%
-
Tax Rate 12.06% 8.14% 8.29% 8.62% 10.28% 11.27% 13.31% -
Total Cost 32,944 32,794 30,333 26,843 28,416 28,360 31,251 3.56%
-
Net Worth 86,400 79,920 75,599 78,840 75,587 72,360 69,119 15.99%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 5,395 5,399 5,399 5,399 5,399 5,400 5,400 -0.06%
Div Payout % 37.80% 39.93% 45.65% 48.40% 55.03% 59.73% 71.75% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 86,400 79,920 75,599 78,840 75,587 72,360 69,119 15.99%
NOSH 108,000 108,000 108,000 108,000 108,000 108,000 108,000 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 30.16% 29.15% 28.10% 29.31% 25.62% 24.08% 19.35% -
ROE 16.52% 16.92% 15.64% 14.15% 12.98% 12.49% 10.89% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 43.68 42.86 39.06 35.16 35.38 34.59 35.88 13.97%
EPS 13.22 12.52 10.95 10.33 9.09 8.37 6.97 53.04%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 0.80 0.74 0.70 0.73 0.70 0.67 0.64 15.99%
Adjusted Per Share Value based on latest NOSH - 108,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 43.68 42.86 39.06 35.16 35.37 34.59 35.88 13.97%
EPS 13.22 12.52 10.95 10.33 9.09 8.37 6.97 53.04%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 0.80 0.74 0.70 0.73 0.6999 0.67 0.64 15.99%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.99 1.07 1.33 1.05 0.76 0.73 0.715 -
P/RPS 2.27 2.50 3.41 2.99 2.15 2.11 1.99 9.14%
P/EPS 7.49 8.55 12.15 10.17 8.36 8.72 10.26 -18.87%
EY 13.35 11.70 8.23 9.84 11.96 11.47 9.75 23.23%
DY 5.05 4.67 3.76 4.76 6.58 6.85 6.99 -19.43%
P/NAPS 1.24 1.45 1.90 1.44 1.09 1.09 1.12 7.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 21/11/14 22/08/14 23/05/14 24/02/14 18/11/13 19/08/13 -
Price 1.06 1.08 1.17 1.48 0.845 0.80 0.76 -
P/RPS 2.43 2.52 3.00 4.21 2.39 2.31 2.12 9.49%
P/EPS 8.02 8.63 10.68 14.33 9.30 9.56 10.91 -18.50%
EY 12.47 11.59 9.36 6.98 10.75 10.46 9.17 22.67%
DY 4.72 4.63 4.27 3.38 5.92 6.25 6.58 -19.81%
P/NAPS 1.32 1.46 1.67 2.03 1.21 1.19 1.19 7.13%

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