[TURBO] YoY TTM Result on 30-Jun-2013 [#2]

Stock

[TURBO] TURBO-MECH BERHAD

Announcement Date

19-Aug-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Jun-2013 [#2]

Profit Trend

QoQ- -7.93%

YoY- -23.48%

Quarter Report

Turbo-Mech Berhad - 2Q2013 Financial Results.pdf

Latest QR

Upcoming QR

TURBO's Result

TURBO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	30,918	47,948	42,185	38,751	46,045	47,955	18,801	8.63%
YoY %	-35.52%	13.66%	8.86%	-15.84%	-3.98%	155.07%	-	-
Horiz. %	164.45%	255.03%	224.38%	206.11%	244.91%	255.07%	100.00%	-
PBT	5,647	15,841	12,924	8,652	11,113	10,396	6,019	-1.05%
YoY %	-64.35%	22.57%	49.38%	-22.15%	6.90%	72.72%	-	-
Horiz. %	93.82%	263.18%	214.72%	143.74%	184.63%	172.72%	100.00%	-
Tax	-387	-2,369	-1,072	-1,152	-1,090	-1,349	-1,024	-14.95%
YoY %	83.66%	-120.99%	6.94%	-5.69%	19.20%	-31.74%	-	-
Horiz. %	37.79%	231.35%	104.69%	112.50%	106.45%	131.74%	100.00%	-
NP	5,260	13,472	11,852	7,500	10,023	9,047	4,995	0.86%
YoY %	-60.96%	13.67%	58.03%	-25.17%	10.79%	81.12%	-	-
Horiz. %	105.31%	269.71%	237.28%	150.15%	200.66%	181.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,210	13,513	11,826	7,526	9,835	8,994	4,995	0.70%
YoY %	-61.44%	14.27%	57.14%	-23.48%	9.35%	80.06%	-	-
Horiz. %	104.30%	270.53%	236.76%	150.67%	196.90%	180.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.85%	14.95%	8.29%	13.31%	9.81%	12.98%	17.01%	-
YoY %	-54.18%	80.34%	-37.72%	35.68%	-24.42%	-23.69%	-	-
Horiz. %	40.27%	87.89%	48.74%	78.25%	57.67%	76.31%	100.00%	-
Total Cost	25,658	34,476	30,333	31,251	36,022	38,908	13,806	10.87%
YoY %	-25.58%	13.66%	-2.94%	-13.24%	-7.42%	181.82%	-	-
Horiz. %	185.85%	249.72%	219.71%	226.36%	260.92%	281.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	93,049	88,559	75,599	69,119	65,880	63,750	0	-
YoY %	5.07%	17.14%	9.38%	4.92%	3.34%	0.00%	-	-
Horiz. %	145.96%	138.92%	118.59%	108.42%	103.34%	100.00%	-	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	5,400	5,400	5,399	5,400	8,097	5,143	-	-
YoY %	0.00%	0.02%	-0.02%	-33.31%	57.44%	0.00%	-	-
Horiz. %	105.00%	105.00%	104.98%	105.00%	157.44%	100.00%	-	-
Div Payout %	103.65%	39.96%	45.65%	71.75%	82.34%	57.19%	-	-
YoY %	159.38%	-12.46%	-36.38%	-12.86%	43.98%	0.00%	-	-
Horiz. %	181.24%	69.87%	79.82%	125.46%	143.98%	100.00%	-	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	93,049	88,559	75,599	69,119	65,880	63,750	0	-
YoY %	5.07%	17.14%	9.38%	4.92%	3.34%	0.00%	-	-
Horiz. %	145.96%	138.92%	118.59%	108.42%	103.34%	100.00%	-	-
NOSH	108,000	108,000	108,000	108,000	108,000	108,051	39,471	18.24%
YoY %	0.00%	0.00%	0.00%	0.00%	-0.05%	173.75%	-	-
Horiz. %	273.62%	273.62%	273.62%	273.62%	273.62%	273.75%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	17.01%	28.10%	28.10%	19.35%	21.77%	18.87%	26.57%	-
YoY %	-39.47%	0.00%	45.22%	-11.12%	15.37%	-28.98%	-	-
Horiz. %	64.02%	105.76%	105.76%	72.83%	81.93%	71.02%	100.00%	-
ROE	5.60%	15.26%	15.64%	10.89%	14.93%	14.11%	0.00%	-
YoY %	-63.30%	-2.43%	43.62%	-27.06%	5.81%	0.00%	-	-
Horiz. %	39.69%	108.15%	110.84%	77.18%	105.81%	100.00%	-	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	28.58	44.40	39.06	35.88	42.63	44.38	47.63	-8.15%
YoY %	-35.63%	13.67%	8.86%	-15.83%	-3.94%	-6.82%	-	-
Horiz. %	60.00%	93.22%	82.01%	75.33%	89.50%	93.18%	100.00%	-
EPS	4.82	12.51	10.95	6.97	9.11	8.32	12.65	-14.84%
YoY %	-61.47%	14.25%	57.10%	-23.49%	9.50%	-34.23%	-	-
Horiz. %	38.10%	98.89%	86.56%	55.10%	72.02%	65.77%	100.00%	-
DPS	5.00	5.00	5.00	5.00	7.50	4.76	0.00	-
YoY %	0.00%	0.00%	0.00%	-33.33%	57.56%	0.00%	-	-
Horiz. %	105.04%	105.04%	105.04%	105.04%	157.56%	100.00%	-	-
NAPS	0.86	0.82	0.70	0.64	0.61	0.59	0.00	-
YoY %	4.88%	17.14%	9.38%	4.92%	3.39%	0.00%	-	-
Horiz. %	145.76%	138.98%	118.64%	108.47%	103.39%	100.00%	-	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 108,000
RPS	28.63	44.40	39.06	35.88	42.63	44.40	17.41	8.63%
YoY %	-35.52%	13.67%	8.86%	-15.83%	-3.99%	155.03%	-	-
Horiz. %	164.45%	255.03%	224.35%	206.09%	244.86%	255.03%	100.00%	-
EPS	4.82	12.51	10.95	6.97	9.11	8.33	4.63	0.67%
YoY %	-61.47%	14.25%	57.10%	-23.49%	9.36%	79.91%	-	-
Horiz. %	104.10%	270.19%	236.50%	150.54%	196.76%	179.91%	100.00%	-
DPS	5.00	5.00	5.00	5.00	7.50	4.76	0.00	-
YoY %	0.00%	0.00%	0.00%	-33.33%	57.56%	0.00%	-	-
Horiz. %	105.04%	105.04%	105.04%	105.04%	157.56%	100.00%	-	-
NAPS	0.8616	0.82	0.70	0.64	0.61	0.5903	0.00	-
YoY %	5.07%	17.14%	9.38%	4.92%	3.34%	0.00%	-	-
Horiz. %	145.96%	138.91%	118.58%	108.42%	103.34%	100.00%	-	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	0.90	1.10	1.33	0.715	0.66	0.57	0.60	-
P/RPS	3.15	2.48	3.41	1.99	1.55	1.28	1.26	16.48%
YoY %	27.02%	-27.27%	71.36%	28.39%	21.09%	1.59%	-	-
Horiz. %	250.00%	196.83%	270.63%	157.94%	123.02%	101.59%	100.00%	-
P/EPS	18.69	8.79	12.15	10.26	7.25	6.85	4.74	25.66%
YoY %	112.63%	-27.65%	18.42%	41.52%	5.84%	44.51%	-	-
Horiz. %	394.30%	185.44%	256.33%	216.46%	152.95%	144.51%	100.00%	-
EY	5.35	11.37	8.23	9.75	13.80	14.60	21.09	-20.42%
YoY %	-52.95%	38.15%	-15.59%	-29.35%	-5.48%	-30.77%	-	-
Horiz. %	25.37%	53.91%	39.02%	46.23%	65.43%	69.23%	100.00%	-
DY	5.56	4.55	3.76	6.99	11.36	8.35	0.00	-
YoY %	22.20%	21.01%	-46.21%	-38.47%	36.05%	0.00%	-	-
Horiz. %	66.59%	54.49%	45.03%	83.71%	136.05%	100.00%	-	-
P/NAPS	1.05	1.34	1.90	1.12	1.08	0.97	0.00	-
YoY %	-21.64%	-29.47%	69.64%	3.70%	11.34%	0.00%	-	-
Horiz. %	108.25%	138.14%	195.88%	115.46%	111.34%	100.00%	-	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	22/08/16	21/08/15	22/08/14	19/08/13	13/08/12	08/08/11	-	-
Price	0.83	0.97	1.17	0.76	0.74	0.54	0.00	-
P/RPS	2.90	2.18	3.00	2.12	1.74	1.22	0.00	-
YoY %	33.03%	-27.33%	41.51%	21.84%	42.62%	0.00%	-	-
Horiz. %	237.70%	178.69%	245.90%	173.77%	142.62%	100.00%	-	-
P/EPS	17.24	7.75	10.68	10.91	8.13	6.49	0.00	-
YoY %	122.45%	-27.43%	-2.11%	34.19%	25.27%	0.00%	-	-
Horiz. %	265.64%	119.41%	164.56%	168.10%	125.27%	100.00%	-	-
EY	5.80	12.90	9.36	9.17	12.31	15.41	0.00	-
YoY %	-55.04%	37.82%	2.07%	-25.51%	-20.12%	0.00%	-	-
Horiz. %	37.64%	83.71%	60.74%	59.51%	79.88%	100.00%	-	-
DY	6.02	5.15	4.27	6.58	10.14	8.81	0.00	-
YoY %	16.89%	20.61%	-35.11%	-35.11%	15.10%	0.00%	-	-
Horiz. %	68.33%	58.46%	48.47%	74.69%	115.10%	100.00%	-	-
P/NAPS	0.97	1.18	1.67	1.19	1.21	0.92	0.00	-
YoY %	-17.80%	-29.34%	40.34%	-1.65%	31.52%	0.00%	-	-
Horiz. %	105.43%	128.26%	181.52%	129.35%	131.52%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos