[TURBO] YoY Annualized 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- 16.33%
YoY- -17.29%
Quarter Report
Latest QR
Upcoming QR
TURBO's Result
TURBO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 36,089 47,174 38,202 45,979 46,197 42,815 63,872 -9.07%
PBT 9,548 16,181 10,907 9,759 11,427 11,034 10,109 -0.94%
Tax -1,092 -1,951 -1,121 -1,313 -1,102 -1,739 -1,157 -0.95%
NP 8,456 14,230 9,786 8,446 10,325 9,295 8,952 -0.94%
-
NP to SH 8,383 14,274 9,822 8,374 10,124 9,307 8,952 -1.08%
-
Tax Rate 11.44% 12.06% 10.28% 13.45% 9.64% 15.76% 11.45% -
Total Cost 27,633 32,944 28,416 37,533 35,872 33,520 54,920 -10.81%
-
Net Worth 97,199 86,378 75,599 70,199 65,880 60,342 45,884 13.32%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 5,400 5,398 5,400 5,400 8,100 5,113 - -
Div Payout % 64.42% 37.82% 54.98% 64.49% 80.01% 54.95% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 97,199 86,378 75,599 70,199 65,880 60,342 45,884 13.32%
NOSH 108,000 108,000 108,000 108,000 108,000 102,274 89,969 3.08%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 23.43% 30.16% 25.62% 18.37% 22.35% 21.71% 14.02% -
ROE 8.62% 16.53% 12.99% 11.93% 15.37% 15.42% 19.51% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 33.42 43.69 35.37 42.57 42.78 41.86 70.99 -11.79%
EPS 7.76 13.22 9.09 7.75 9.37 9.10 9.95 -4.05%
DPS 5.00 5.00 5.00 5.00 7.50 5.00 0.00 -
NAPS 0.90 0.80 0.70 0.65 0.61 0.59 0.51 9.92%
Adjusted Per Share Value based on latest NOSH - 108,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 33.42 43.69 35.37 42.57 42.78 39.64 59.14 -9.07%
EPS 7.76 13.22 9.09 7.75 9.37 8.62 8.29 -1.09%
DPS 5.00 5.00 5.00 5.00 7.50 4.73 0.00 -
NAPS 0.90 0.80 0.70 0.65 0.61 0.5587 0.4249 13.31%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 - -
Price 1.05 0.99 0.76 0.65 0.58 0.59 0.00 -
P/RPS 3.14 2.27 2.15 1.53 1.36 1.41 0.00 -
P/EPS 13.53 7.49 8.36 8.38 6.19 6.48 0.00 -
EY 7.39 13.35 11.97 11.93 16.16 15.42 0.00 -
DY 4.76 5.05 6.58 7.69 12.93 8.47 0.00 -
P/NAPS 1.17 1.24 1.09 1.00 0.95 1.00 0.00 -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 22/02/16 16/02/15 24/02/14 25/02/13 06/03/12 28/02/11 - -
Price 0.96 1.06 0.845 0.63 0.66 0.61 0.00 -
P/RPS 2.87 2.43 2.39 1.48 1.54 1.46 0.00 -
P/EPS 12.37 8.02 9.29 8.13 7.04 6.70 0.00 -
EY 8.09 12.47 10.76 12.31 14.20 14.92 0.00 -
DY 5.21 4.72 5.92 7.94 11.36 8.20 0.00 -
P/NAPS 1.07 1.32 1.21 0.97 1.08 1.03 0.00 -

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