[TCHONG] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 14.94%
YoY- -23.82%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 5,126,322 5,153,962 5,745,356 4,087,883 3,875,977 3,937,818 3,932,272 19.31%
PBT 352,549 429,496 491,756 225,351 201,044 212,664 183,724 54.35%
Tax -128,092 -126,776 -155,100 -62,999 -59,412 -64,436 -57,964 69.57%
NP 224,457 302,720 336,656 162,352 141,632 148,228 125,760 47.08%
-
NP to SH 244,150 302,896 336,380 164,659 143,256 149,636 126,412 55.02%
-
Tax Rate 36.33% 29.52% 31.54% 27.96% 29.55% 30.30% 31.55% -
Total Cost 4,901,865 4,851,242 5,408,700 3,925,531 3,734,345 3,789,590 3,806,512 18.34%
-
Net Worth 2,023,708 2,062,826 2,024,025 1,965,421 1,893,054 1,895,111 1,880,610 5.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 130,561 195,837 - 78,355 52,222 78,689 - -
Div Payout % 53.48% 64.66% - 47.59% 36.45% 52.59% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 2,023,708 2,062,826 2,024,025 1,965,421 1,893,054 1,895,111 1,880,610 5.00%
NOSH 652,809 652,793 652,911 652,964 652,777 655,748 652,989 -0.01%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 4.38% 5.87% 5.86% 3.97% 3.65% 3.76% 3.20% -
ROE 12.06% 14.68% 16.62% 8.38% 7.57% 7.90% 6.72% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 785.27 789.52 879.96 626.05 593.77 600.51 602.20 19.33%
EPS 37.40 46.40 51.52 25.22 21.95 22.92 19.36 55.04%
DPS 20.00 30.00 0.00 12.00 8.00 12.00 0.00 -
NAPS 3.10 3.16 3.10 3.01 2.90 2.89 2.88 5.02%
Adjusted Per Share Value based on latest NOSH - 652,516
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 786.40 790.64 881.37 627.10 594.59 604.08 603.23 19.31%
EPS 37.45 46.47 51.60 25.26 21.98 22.95 19.39 55.02%
DPS 20.03 30.04 0.00 12.02 8.01 12.07 0.00 -
NAPS 3.1045 3.1645 3.105 3.0151 2.904 2.9072 2.8849 5.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 6.27 6.56 5.12 4.63 4.66 4.51 4.49 -
P/RPS 0.80 0.83 0.58 0.74 0.78 0.75 0.75 4.39%
P/EPS 16.76 14.14 9.94 18.36 21.23 19.76 23.19 -19.44%
EY 5.96 7.07 10.06 5.45 4.71 5.06 4.31 24.09%
DY 3.19 4.57 0.00 2.59 1.72 2.66 0.00 -
P/NAPS 2.02 2.08 1.65 1.54 1.61 1.56 1.56 18.78%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 29/08/13 15/05/13 27/02/13 28/11/12 15/08/12 21/05/12 -
Price 6.40 5.83 6.65 5.13 4.44 4.50 4.50 -
P/RPS 0.82 0.74 0.76 0.82 0.75 0.75 0.75 6.12%
P/EPS 17.11 12.56 12.91 20.34 20.23 19.72 23.25 -18.47%
EY 5.84 7.96 7.75 4.92 4.94 5.07 4.30 22.61%
DY 3.13 5.15 0.00 2.34 1.80 2.67 0.00 -
P/NAPS 2.06 1.84 2.15 1.70 1.53 1.56 1.56 20.34%

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