[TURBO] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[TURBO] TURBO-MECH BERHAD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 20.13%
YoY- 6.79%
Quarter Report
Latest QR
Upcoming QR
TURBO's Result
TURBO's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 34,085 41,487 46,285 37,354 47,362 47,461 28,284 3.15%
PBT 3,458 13,406 14,687 10,136 9,921 9,845 9,236 -15.09%
Tax -410 -1,880 -1,196 -1,142 -1,255 -1,179 -1,472 -19.17%
NP 3,048 11,526 13,491 8,994 8,666 8,666 7,764 -14.41%
-
NP to SH 3,068 11,443 13,520 9,041 8,466 8,599 7,764 -14.32%
-
Tax Rate 11.86% 14.02% 8.14% 11.27% 12.65% 11.98% 15.94% -
Total Cost 31,037 29,961 32,794 28,360 38,696 38,795 20,520 7.13%
-
Net Worth 0 98,042 79,920 72,360 66,960 65,824 0 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 5,400 5,400 5,399 5,400 5,400 7,841 - -
Div Payout % 176.01% 47.19% 39.93% 59.73% 63.78% 91.19% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 0 98,042 79,920 72,360 66,960 65,824 0 -
NOSH 108,000 108,000 108,000 108,000 108,000 107,909 39,500 18.23%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 8.94% 27.78% 29.15% 24.08% 18.30% 18.26% 27.45% -
ROE 0.00% 11.67% 16.92% 12.49% 12.64% 13.06% 0.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 31.56 38.51 42.86 34.59 43.85 43.98 71.60 -12.75%
EPS 2.84 10.62 12.52 8.37 7.84 7.97 19.66 -27.54%
DPS 5.00 5.00 5.00 5.00 5.00 7.27 0.00 -
NAPS 0.00 0.91 0.74 0.67 0.62 0.61 0.00 -
Adjusted Per Share Value based on latest NOSH - 108,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 31.56 38.41 42.86 34.59 43.85 43.95 26.19 3.15%
EPS 2.84 10.60 12.52 8.37 7.84 7.96 7.19 -14.33%
DPS 5.00 5.00 5.00 5.00 5.00 7.26 0.00 -
NAPS 0.00 0.9078 0.74 0.67 0.62 0.6095 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.82 0.98 1.07 0.73 0.69 0.69 0.59 -
P/RPS 2.60 2.54 2.50 2.11 1.57 1.57 0.82 21.18%
P/EPS 28.87 9.23 8.55 8.72 8.80 8.66 3.00 45.79%
EY 3.46 10.84 11.70 11.47 11.36 11.55 33.31 -31.41%
DY 6.10 5.10 4.67 6.85 7.25 10.53 0.00 -
P/NAPS 0.00 1.08 1.45 1.09 1.11 1.13 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 24/11/15 21/11/14 18/11/13 05/11/12 14/11/11 - -
Price 0.77 1.11 1.08 0.80 0.71 0.565 0.00 -
P/RPS 2.44 2.88 2.52 2.31 1.62 1.28 0.00 -
P/EPS 27.11 10.45 8.63 9.56 9.06 7.09 0.00 -
EY 3.69 9.57 11.59 10.46 11.04 14.10 0.00 -
DY 6.49 4.50 4.63 6.25 7.04 12.86 0.00 -
P/NAPS 0.00 1.22 1.46 1.19 1.15 0.93 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