[TURBO] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[TURBO] TURBO-MECH BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 21.66%
YoY- 232.15%
Quarter Report
Latest QR
Upcoming QR
TURBO's Result
TURBO's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 20,081 15,142 13,654 13,475 21,243 13,127 13,243 7.18%
PBT 4,880 901 3,201 1,035 2,273 3,560 1,852 17.51%
Tax -1,223 -599 -306 -164 -749 -257 -631 11.65%
NP 3,657 302 2,895 871 1,524 3,303 1,221 20.05%
-
NP to SH 3,651 300 2,893 871 1,526 3,303 1,093 22.25%
-
Tax Rate 25.06% 66.48% 9.56% 15.85% 32.95% 7.22% 34.07% -
Total Cost 16,424 14,840 10,759 12,604 19,719 9,824 12,022 5.33%
-
Net Worth 127,439 118,800 114,479 112,319 108,000 105,840 100,440 4.04%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 1,080 540 2,160 2,160 1,080 2,160 - -
Div Payout % 29.58% 180.00% 74.66% 247.99% 70.77% 65.40% - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 127,439 118,800 114,479 112,319 108,000 105,840 100,440 4.04%
NOSH 108,000 108,000 108,000 108,000 108,000 108,000 108,000 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 18.21% 1.99% 21.20% 6.46% 7.17% 25.16% 9.22% -
ROE 2.86% 0.25% 2.53% 0.78% 1.41% 3.12% 1.09% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 18.59 14.02 12.64 12.48 19.67 12.15 12.26 7.18%
EPS 3.38 0.28 2.68 0.81 1.41 3.06 1.01 22.29%
DPS 1.00 0.50 2.00 2.00 1.00 2.00 0.00 -
NAPS 1.18 1.10 1.06 1.04 1.00 0.98 0.93 4.04%
Adjusted Per Share Value based on latest NOSH - 108,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 18.59 14.02 12.64 12.48 19.67 12.15 12.26 7.18%
EPS 3.38 0.28 2.68 0.81 1.41 3.06 1.01 22.29%
DPS 1.00 0.50 2.00 2.00 1.00 2.00 0.00 -
NAPS 1.18 1.10 1.06 1.04 1.00 0.98 0.93 4.04%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.68 0.735 0.76 0.745 0.72 0.74 0.78 -
P/RPS 3.66 5.24 6.01 5.97 3.66 6.09 6.36 -8.79%
P/EPS 20.12 264.60 28.37 92.38 50.96 24.20 77.07 -20.04%
EY 4.97 0.38 3.52 1.08 1.96 4.13 1.30 25.03%
DY 1.47 0.68 2.63 2.68 1.39 2.70 0.00 -
P/NAPS 0.58 0.67 0.72 0.72 0.72 0.76 0.84 -5.98%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 28/02/23 25/02/22 25/02/21 26/02/20 25/02/19 27/02/18 -
Price 0.66 0.75 0.795 0.78 0.63 0.74 0.76 -
P/RPS 3.55 5.35 6.29 6.25 3.20 6.09 6.20 -8.87%
P/EPS 19.52 270.00 29.68 96.72 44.59 24.20 75.10 -20.10%
EY 5.12 0.37 3.37 1.03 2.24 4.13 1.33 25.17%
DY 1.52 0.67 2.52 2.56 1.59 2.70 0.00 -
P/NAPS 0.56 0.68 0.75 0.75 0.63 0.76 0.82 -6.15%

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