[TURBO] YoY Annualized 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- 21.24%
YoY- 17.29%
Quarter Report
Latest QR
Upcoming QR
TURBO's Result
TURBO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 40,109 36,089 47,174 38,202 45,979 46,197 42,815 -1.08%
PBT 4,736 9,548 16,181 10,907 9,759 11,427 11,034 -13.13%
Tax -406 -1,092 -1,951 -1,121 -1,313 -1,102 -1,739 -21.51%
NP 4,330 8,456 14,230 9,786 8,446 10,325 9,295 -11.94%
-
NP to SH 4,182 8,383 14,274 9,822 8,374 10,124 9,307 -12.47%
-
Tax Rate 8.57% 11.44% 12.06% 10.28% 13.45% 9.64% 15.76% -
Total Cost 35,779 27,633 32,944 28,416 37,533 35,872 33,520 1.09%
-
Net Worth 99,360 97,199 86,378 75,599 70,199 65,880 60,342 8.65%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 99,360 97,199 86,378 75,599 70,199 65,880 60,342 8.65%
NOSH 108,000 108,000 108,000 108,000 108,000 108,000 102,274 0.91%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 10.80% 23.43% 30.16% 25.62% 18.37% 22.35% 21.71% -
ROE 4.21% 8.62% 16.53% 12.99% 11.93% 15.37% 15.42% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 37.14 33.42 43.69 35.37 42.57 42.78 41.86 -1.97%
EPS 3.87 7.76 13.22 9.09 7.75 9.37 9.10 -13.27%
DPS 0.00 5.00 5.00 5.00 5.00 7.50 5.00 -
NAPS 0.92 0.90 0.80 0.70 0.65 0.61 0.59 7.67%
Adjusted Per Share Value based on latest NOSH - 108,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 37.14 33.42 43.69 35.37 42.57 42.78 39.64 -1.07%
EPS 3.87 7.76 13.22 9.09 7.75 9.37 8.62 -12.48%
DPS 0.00 5.00 5.00 5.00 5.00 7.50 4.73 -
NAPS 0.92 0.90 0.80 0.70 0.65 0.61 0.5587 8.65%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.76 1.05 0.99 0.76 0.65 0.58 0.59 -
P/RPS 2.05 3.14 2.27 2.15 1.53 1.36 1.41 6.43%
P/EPS 19.63 13.53 7.49 8.36 8.38 6.19 6.48 20.26%
EY 5.10 7.39 13.35 11.97 11.93 16.16 15.42 -16.82%
DY 0.00 4.76 5.05 6.58 7.69 12.93 8.47 -
P/NAPS 0.83 1.17 1.24 1.09 1.00 0.95 1.00 -3.05%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 22/02/16 16/02/15 24/02/14 25/02/13 06/03/12 28/02/11 -
Price 0.77 0.96 1.06 0.845 0.63 0.66 0.61 -
P/RPS 2.07 2.87 2.43 2.39 1.48 1.54 1.46 5.98%
P/EPS 19.89 12.37 8.02 9.29 8.13 7.04 6.70 19.86%
EY 5.03 8.09 12.47 10.76 12.31 14.20 14.92 -16.56%
DY 0.00 5.21 4.72 5.92 7.94 11.36 8.20 -
P/NAPS 0.84 1.07 1.32 1.21 0.97 1.08 1.03 -3.33%

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