[TCHONG] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 18.37%
YoY- -42.69%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 5,745,356 4,087,883 3,875,977 3,937,818 3,932,272 3,860,071 3,973,453 27.84%
PBT 491,756 225,351 201,044 212,664 183,724 305,033 345,468 26.51%
Tax -155,100 -62,999 -59,412 -64,436 -57,964 -89,612 -99,258 34.62%
NP 336,656 162,352 141,632 148,228 125,760 215,421 246,209 23.17%
-
NP to SH 336,380 164,659 143,256 149,636 126,412 216,144 246,800 22.90%
-
Tax Rate 31.54% 27.96% 29.55% 30.30% 31.55% 29.38% 28.73% -
Total Cost 5,408,700 3,925,531 3,734,345 3,789,590 3,806,512 3,644,650 3,727,244 28.14%
-
Net Worth 2,024,025 1,965,421 1,893,054 1,895,111 1,880,610 1,840,869 1,808,560 7.78%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 78,355 52,222 78,689 - 78,334 52,232 -
Div Payout % - 47.59% 36.45% 52.59% - 36.24% 21.16% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 2,024,025 1,965,421 1,893,054 1,895,111 1,880,610 1,840,869 1,808,560 7.78%
NOSH 652,911 652,964 652,777 655,748 652,989 652,790 652,910 0.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 5.86% 3.97% 3.65% 3.76% 3.20% 5.58% 6.20% -
ROE 16.62% 8.38% 7.57% 7.90% 6.72% 11.74% 13.65% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 879.96 626.05 593.77 600.51 602.20 591.32 608.58 27.83%
EPS 51.52 25.22 21.95 22.92 19.36 33.11 37.80 22.90%
DPS 0.00 12.00 8.00 12.00 0.00 12.00 8.00 -
NAPS 3.10 3.01 2.90 2.89 2.88 2.82 2.77 7.78%
Adjusted Per Share Value based on latest NOSH - 657,781
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 881.37 627.10 594.59 604.08 603.23 592.15 609.55 27.84%
EPS 51.60 25.26 21.98 22.95 19.39 33.16 37.86 22.90%
DPS 0.00 12.02 8.01 12.07 0.00 12.02 8.01 -
NAPS 3.105 3.0151 2.904 2.9072 2.8849 2.824 2.7744 7.78%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 5.12 4.63 4.66 4.51 4.49 4.08 4.49 -
P/RPS 0.58 0.74 0.78 0.75 0.75 0.69 0.74 -14.97%
P/EPS 9.94 18.36 21.23 19.76 23.19 12.32 11.88 -11.19%
EY 10.06 5.45 4.71 5.06 4.31 8.12 8.42 12.58%
DY 0.00 2.59 1.72 2.66 0.00 2.94 1.78 -
P/NAPS 1.65 1.54 1.61 1.56 1.56 1.45 1.62 1.22%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 15/05/13 27/02/13 28/11/12 15/08/12 21/05/12 24/02/12 17/11/11 -
Price 6.65 5.13 4.44 4.50 4.50 4.28 4.43 -
P/RPS 0.76 0.82 0.75 0.75 0.75 0.72 0.73 2.71%
P/EPS 12.91 20.34 20.23 19.72 23.25 12.93 11.72 6.65%
EY 7.75 4.92 4.94 5.07 4.30 7.74 8.53 -6.18%
DY 0.00 2.34 1.80 2.67 0.00 2.80 1.81 -
P/NAPS 2.15 1.70 1.53 1.56 1.56 1.52 1.60 21.74%

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