[TCHONG] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -4.26%
YoY- -41.95%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 5,153,962 5,745,356 4,087,883 3,875,977 3,937,818 3,932,272 3,860,071 21.27%
PBT 429,496 491,756 225,351 201,044 212,664 183,724 305,033 25.65%
Tax -126,776 -155,100 -62,999 -59,412 -64,436 -57,964 -89,612 26.04%
NP 302,720 336,656 162,352 141,632 148,228 125,760 215,421 25.48%
-
NP to SH 302,896 336,380 164,659 143,256 149,636 126,412 216,144 25.25%
-
Tax Rate 29.52% 31.54% 27.96% 29.55% 30.30% 31.55% 29.38% -
Total Cost 4,851,242 5,408,700 3,925,531 3,734,345 3,789,590 3,806,512 3,644,650 21.02%
-
Net Worth 2,062,826 2,024,025 1,965,421 1,893,054 1,895,111 1,880,610 1,840,869 7.89%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 195,837 - 78,355 52,222 78,689 - 78,334 84.30%
Div Payout % 64.66% - 47.59% 36.45% 52.59% - 36.24% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 2,062,826 2,024,025 1,965,421 1,893,054 1,895,111 1,880,610 1,840,869 7.89%
NOSH 652,793 652,911 652,964 652,777 655,748 652,989 652,790 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 5.87% 5.86% 3.97% 3.65% 3.76% 3.20% 5.58% -
ROE 14.68% 16.62% 8.38% 7.57% 7.90% 6.72% 11.74% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 789.52 879.96 626.05 593.77 600.51 602.20 591.32 21.27%
EPS 46.40 51.52 25.22 21.95 22.92 19.36 33.11 25.25%
DPS 30.00 0.00 12.00 8.00 12.00 0.00 12.00 84.30%
NAPS 3.16 3.10 3.01 2.90 2.89 2.88 2.82 7.89%
Adjusted Per Share Value based on latest NOSH - 652,554
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 766.96 854.96 608.32 576.78 585.98 585.16 574.42 21.27%
EPS 45.07 50.06 24.50 21.32 22.27 18.81 32.16 25.25%
DPS 29.14 0.00 11.66 7.77 11.71 0.00 11.66 84.26%
NAPS 3.0697 3.0119 2.9247 2.817 2.8201 2.7985 2.7394 7.89%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 6.56 5.12 4.63 4.66 4.51 4.49 4.08 -
P/RPS 0.83 0.58 0.74 0.78 0.75 0.75 0.69 13.11%
P/EPS 14.14 9.94 18.36 21.23 19.76 23.19 12.32 9.62%
EY 7.07 10.06 5.45 4.71 5.06 4.31 8.12 -8.82%
DY 4.57 0.00 2.59 1.72 2.66 0.00 2.94 34.22%
P/NAPS 2.08 1.65 1.54 1.61 1.56 1.56 1.45 27.22%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 15/05/13 27/02/13 28/11/12 15/08/12 21/05/12 24/02/12 -
Price 5.83 6.65 5.13 4.44 4.50 4.50 4.28 -
P/RPS 0.74 0.76 0.82 0.75 0.75 0.75 0.72 1.84%
P/EPS 12.56 12.91 20.34 20.23 19.72 23.25 12.93 -1.91%
EY 7.96 7.75 4.92 4.94 5.07 4.30 7.74 1.88%
DY 5.15 0.00 2.34 1.80 2.67 0.00 2.80 50.17%
P/NAPS 1.84 2.15 1.70 1.53 1.56 1.56 1.52 13.59%

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