[TCHONG] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -9.95%
YoY- 102.42%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 5,040,772 5,198,491 5,126,322 5,153,962 5,745,356 4,087,883 3,875,977 19.16%
PBT 255,720 360,122 352,549 429,496 491,756 225,351 201,044 17.41%
Tax -88,840 -124,495 -128,092 -126,776 -155,100 -62,999 -59,412 30.79%
NP 166,880 235,627 224,457 302,720 336,656 162,352 141,632 11.56%
-
NP to SH 165,896 250,952 244,150 302,896 336,380 164,659 143,256 10.28%
-
Tax Rate 34.74% 34.57% 36.33% 29.52% 31.54% 27.96% 29.55% -
Total Cost 4,873,892 4,962,864 4,901,865 4,851,242 5,408,700 3,925,531 3,734,345 19.44%
-
Net Worth 2,756,224 2,709,289 2,023,708 2,062,826 2,024,025 1,965,421 1,893,054 28.48%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 137,096 130,561 195,837 - 78,355 52,222 -
Div Payout % - 54.63% 53.48% 64.66% - 47.59% 36.45% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 2,756,224 2,709,289 2,023,708 2,062,826 2,024,025 1,965,421 1,893,054 28.48%
NOSH 653,133 652,840 652,809 652,793 652,911 652,964 652,777 0.03%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 3.31% 4.53% 4.38% 5.87% 5.86% 3.97% 3.65% -
ROE 6.02% 9.26% 12.06% 14.68% 16.62% 8.38% 7.57% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 771.78 796.29 785.27 789.52 879.96 626.05 593.77 19.12%
EPS 25.40 38.44 37.40 46.40 51.52 25.22 21.95 10.23%
DPS 0.00 21.00 20.00 30.00 0.00 12.00 8.00 -
NAPS 4.22 4.15 3.10 3.16 3.10 3.01 2.90 28.44%
Adjusted Per Share Value based on latest NOSH - 652,645
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 750.11 773.58 762.85 766.96 854.96 608.32 576.78 19.16%
EPS 24.69 37.34 36.33 45.07 50.06 24.50 21.32 10.28%
DPS 0.00 20.40 19.43 29.14 0.00 11.66 7.77 -
NAPS 4.1015 4.0317 3.0115 3.0697 3.0119 2.9247 2.817 28.49%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 5.53 6.19 6.27 6.56 5.12 4.63 4.66 -
P/RPS 0.72 0.78 0.80 0.83 0.58 0.74 0.78 -5.20%
P/EPS 21.77 16.10 16.76 14.14 9.94 18.36 21.23 1.69%
EY 4.59 6.21 5.96 7.07 10.06 5.45 4.71 -1.70%
DY 0.00 3.39 3.19 4.57 0.00 2.59 1.72 -
P/NAPS 1.31 1.49 2.02 2.08 1.65 1.54 1.61 -12.85%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 14/05/14 26/02/14 20/11/13 29/08/13 15/05/13 27/02/13 28/11/12 -
Price 5.59 5.55 6.40 5.83 6.65 5.13 4.44 -
P/RPS 0.72 0.70 0.82 0.74 0.76 0.82 0.75 -2.68%
P/EPS 22.01 14.44 17.11 12.56 12.91 20.34 20.23 5.78%
EY 4.54 6.93 5.84 7.96 7.75 4.92 4.94 -5.47%
DY 0.00 3.78 3.13 5.15 0.00 2.34 1.80 -
P/NAPS 1.32 1.34 2.06 1.84 2.15 1.70 1.53 -9.38%

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