Annolyse
BriefingsCompaniesInsightsPrinciplesCompareChatWatchlist

Explore

  • Briefings
  • Companies
  • Insights
  • Compare

Resources

  • Search
  • Methodology

© 2026 Annolyse.

ChartsAnalysisChatData
  1. Charts
  2. Analysis
  3. Chat
  4. Data
  5. Sources
←Back to briefings
Turners Automotive Group (TRA) / HY21

NPAT rose 26.1% but operating cash flow swung NZ$50.4m negative

Reported earnings reached historical highs while pre-lease free cash flow ran NZ$31.2m negative, funded by NZ$59.9m of additional borrowings.

Consumer / Automotive retail and finance

TRA revenue trajectory

Revenue context before the current result.

↗
Loading chart...
FY26 was $450.2m, versus $416.1m in FY24.

TRA EBITDA margin

EBITDA margin across covered periods.

↗
Loading chart...
FY24 was 14.1%, versus 14.1% in HY22.

TRA operating cash flow

Operating cash flow across covered periods.

↗
Loading chart...
FY26 was -$75m, versus $29.7m in FY24.

TRA working-capital movement

Operating working-capital absorption or release by reporting period.

↗
Loading chart...
  • FY20 TRA: Outside range high operating working-capital movement. $20.1m; 3-period range $0m to $1.4m. Operating working-capital movement: NZ$20.1m, above normal range; 2/3 prior periods had builds averaging NZ$1.0m, and none had a working-capital release.
  • HY21 TRA: Outside range low operating working-capital movement. $-1.1m; 3-period range $0.9m to $5.8m. Operating working-capital movement: NZ$-1.1m, below normal range; 3/3 prior periods had builds averaging NZ$2.6m, and none had a working-capital release.
  • HY23 TRA: Outside range high operating working-capital movement. $5.8m; 3-period range $-1.1m to $1.2m. Operating working-capital movement: NZ$5.8m, above normal range; 2/3 prior periods had builds averaging NZ$1.1m, and 1 had releases averaging NZ$-1.1m.
  • FY24 TRA: Outside range low operating working-capital movement. $0m; 3-period range $0.5m to $20.1m. Operating working-capital movement: NZ$0.0m, below normal range; 3/3 prior periods had builds averaging NZ$7.3m, and none had a working-capital release.
Operating working-capital movement: NZ$0.0m, below normal range; 3/3 prior periods had builds averaging NZ$7.3m, and none had a working-capital release.
Release date
18 November 2021
Published
22 April 2026
Ask about this result
Sections⌄
  1. Charts
  2. Analysis
  3. Chat
  4. Data
  5. Sources

Key metrics

Numbers worth scanning first

HY21 vs HY20

Revenue

$164.6m

+16.7% ↑ vs $141m

Net profit after tax

$16.9m

+26.1% ↑ vs $13.4m

Net cash inflow from operating activities

−$22.7m

Suppressed: metric quality flags mark this value as unsuitable for normal comparison.

Interim dividend per share

5.0c

— vs —

Profit before tax

$23.2m

+24.1% ↑ vs $18.7m

Cash and cash equivalents

$14.2m

-24.8% ↓ vs $18.9m

Total assets

$763.6m

+11.3% ↑ vs $685.8m

What changed

The headline P&L looks unambiguously strong while the cash story moved the other way

Operating cash flow swung from +NZ$27.7m to –NZ$22.7m, a NZ$50.4m deterioration, and pre-lease free cash flow of –NZ$31.2m sits well below Annolyse's historical baseline (3-period mean +NZ$4.2m, range –NZ$1.8m to +NZ$8.5m). That gap was largely plugged on the balance sheet: gross borrowings rose 19.1% to NZ$374.3m (+NZ$59.9m) and total assets expanded 11.3% to NZ$763.6m.

On the income statement, revenue rose 16.7% to NZ$164.6m, PBT 24.1% to NZ$23.2m, and NPAT 26.1% to NZ$16.9m — all three classified above their historical ranges. Automotive Retail (NZ$115.1m, 69% of revenue) and Finance (NZ$25.2m, 15.1%) are the dominant contributors. A Q2 dividend of 5.0 cps was declared.

What matters

Cash quality has decoupled from earnings

  • Working capital actually released NZ$1.1m versus the historical pattern of NZ$3.9m builds, so the OCF collapse cannot be blamed on receivables or inventory at the trade level. The plausible driver is growth in the consolidated finance book, which would explain why NZ$59.9m of new borrowings was needed to fund a period that simultaneously reported record margins. The economic implication: reported NPAT and the cash actually generated for shareholders are diverging this period.
  • Margins are genuinely above the historical range. PBT margin of 14.1% exceeds the historical 12.0%–12.9% band, NPAT margin of 10.3% beats the 8.7%–9.3% band, and ROE of 6.8% sits at the top of the 6.4%–6.8% range. Tax was a slight tailwind (27.3% vs 28.2% prior) but the –2.0pp PBT-to-NPAT growth gap confirms the result is operationally driven, not tax-distorted.
  • Capex more than doubled. Investment in fixed and intangible assets rose 123.9% to NZ$8.5m, lifting capex intensity to 5.2% of revenue from 2.7%. This is a step-up in reinvestment that further pressures pre-lease FCF and deserves explanation alongside the borrowing growth.

Expectations

Management's stated FY22 NPBT guidance is NZ$40m–NZ$42m

With HY22 PBT of NZ$23.2m already delivered, the guided range implies H2 PBT of roughly NZ$17m–NZ$19m, a softer second half than the first. FY20's shape was first-half weighted (HY20 captured 64.1% of FY20 NPAT), so a slowing H2 is consistent with historical seasonality plus the Level 3/2 lockdown overlay the release flags.

The release also states the group is "on track to materially exceed" the FY24 NZ$45m NPBT target, with a year-end target review signalled. The release does not provide a revised quantitative target or H2 cash-flow shape, so the magnitude of any upgrade — and whether second-half cash flow can offset the H1 outflow — remains unsupported by the disclosed information.

Quality of result

The earnings line is durable

Margins above historical bands, ROE at the top of its range, and a tax rate only marginally below the prior 28.2% mean point to genuine operating leverage rather than one-off support. No non-recurring items were disclosed, and tax distortion is not flagged.

Cash quality is the opposite story. Pre-lease FCF of –NZ$31.2m converts to –185.3% of NPAT, the dividend (25.5% payout of NPAT) is not covered by free cash flow, and net debt rose roughly NZ$64.6m. Because working capital was actually a NZ$1.1m source — favourable versus the historical NZ$3.9m build pattern — the OCF deterioration cannot be dismissed as a timing reversal of trade balances. It reflects something structural in the period, most likely finance-book growth and elevated capex, which means H2 cash conversion needs to recover materially for the full-year economics to match the reported margin story.

Unresolved

Open questions

What specifically drove the NZ$50.4m operating cash flow swing, given working capital was a NZ$1.1m source rather than a build?
How much of the NZ$59.9m increase in borrowings funded growth in finance receivables versus inventory or capex?
Why did capex rise 123.9% to 5.2% of revenue, and is this a one-period step-up or a new run-rate?
Is the 60–70% of NPAT dividend policy sustainable while pre-lease FCF remains negative and net debt is rising?
Will the FY24 NZ$45m NPBT target be revised upward at year-end, and by how much?

This briefing cannot assess the line-item composition of the operating cash flow swing, since the supplied excerpts do not break out movements in finance receivables or other operating items beyond the headline.

Chat

Ask about TRA HY21

Ask follow-up questions about Turners Automotive Group's HY21 result.

Informational only. No buy, sell, hold, price-target, or personal financial advice.

Ask about TRA HY21

Informational only. No buy, sell, hold, price-target, or personal financial advice.

Sign in to chat

Sign in to ask questions about Turners Automotive Group's HY21 result.

What specifically drove the NZ$50.4m operating cash flow swing, given working capital was a NZ$1.1m source rather than a build?Why does "Cash quality has decoupled from earnings" matter?How strong was the cash and earnings quality in HY21?What should I watch next for TRA after HY21?

Checking account...

Data appendix

Show segment detail

Open to load segment breakdown.

Show analytical metrics

Open to load analytical metrics.

Show key metrics table

Open to load key metrics.

Sources

Current period

Turners delivers 24% increase in HY22 earnings, despite COVID-19 disruption

HY21 / results release↗

Turners HY 22 results presentation

HY21 / results presentation↗

Turners Interim Report 30 September 2021

HY21 / financial report↗

Prior comparable period

Results Announcement HY21

HY20 / financial report↗

Full-year context

Turners Annual Report 31 March 2020

FY20 / financial report↗

Release context

Results of 2021 Annual Meeting

HY21 / commentary↗

Turners 2021 Annual Meeting Update

HY21 / commentary↗

Turners Half Year FY22 Results Presentation Web Link

HY21 / commentary↗

Related insights

Cross-company views selected from the metrics in this briefing.

Revenue growth context

Revenue growth was 16.7% for this reporting period.

→

Dividend coverage and payout pressure

Dividend payout versus NPAT is 25.5%.

→

Earnings quality and statutory distortions

PBT and NPAT growth diverged by 2.0pp.

→

ROE and capital efficiency

ROE was 6.8%, +1.0pp versus the prior comparable period.

→
This briefing is based on available company filings and standard Annolyse calculations. It is general information only and does not constitute financial advice. The analysis may contain errors. Always read the original company filings and consult a licensed financial adviser before making investment decisions.

Get notified when TRA publishes next

Get the next Turners Automotive Group briefing and related NZX reporting-season updates by email.