[TCHONG] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 129.82%
YoY- -37.06%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,569,060 4,760,628 3,496,750 2,347,744 1,260,193 5,198,491 3,844,742 -45.01%
PBT 43,778 170,845 155,472 145,286 63,930 360,122 264,412 -69.88%
Tax -18,074 -51,191 -44,063 -36,870 -22,210 -124,495 -96,069 -67.20%
NP 25,704 119,654 111,409 108,416 41,720 235,627 168,343 -71.46%
-
NP to SH 26,348 105,853 97,186 95,316 41,474 250,952 183,113 -72.57%
-
Tax Rate 41.29% 29.96% 28.34% 25.38% 34.74% 34.57% 36.33% -
Total Cost 1,543,356 4,640,974 3,385,341 2,239,328 1,218,473 4,962,864 3,676,399 -43.96%
-
Net Worth 2,778,279 2,754,005 2,747,837 2,768,080 2,756,224 2,709,289 2,023,708 23.54%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 39,156 19,580 19,585 - 137,096 97,921 -
Div Payout % - 36.99% 20.15% 20.55% - 54.63% 53.48% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 2,778,279 2,754,005 2,747,837 2,768,080 2,756,224 2,709,289 2,023,708 23.54%
NOSH 652,178 652,607 652,693 652,849 653,133 652,840 652,809 -0.06%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 1.64% 2.51% 3.19% 4.62% 3.31% 4.53% 4.38% -
ROE 0.95% 3.84% 3.54% 3.44% 1.50% 9.26% 9.05% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 240.59 729.48 535.74 359.62 192.95 796.29 588.95 -44.97%
EPS 4.04 16.22 14.89 14.60 6.35 38.44 28.05 -72.55%
DPS 0.00 6.00 3.00 3.00 0.00 21.00 15.00 -
NAPS 4.26 4.22 4.21 4.24 4.22 4.15 3.10 23.62%
Adjusted Per Share Value based on latest NOSH - 652,630
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 233.49 708.43 520.35 349.37 187.53 773.58 572.13 -45.01%
EPS 3.92 15.75 14.46 14.18 6.17 37.34 27.25 -72.57%
DPS 0.00 5.83 2.91 2.91 0.00 20.40 14.57 -
NAPS 4.1343 4.0982 4.089 4.1192 4.1015 4.0317 3.0115 23.54%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 3.03 3.28 4.57 5.08 5.53 6.19 6.27 -
P/RPS 1.26 0.45 0.85 1.41 2.87 0.78 1.06 12.22%
P/EPS 75.00 20.22 30.69 34.79 87.09 16.10 22.35 124.30%
EY 1.33 4.95 3.26 2.87 1.15 6.21 4.47 -55.46%
DY 0.00 1.83 0.66 0.59 0.00 3.39 2.39 -
P/NAPS 0.71 0.78 1.09 1.20 1.31 1.49 2.02 -50.22%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 13/05/15 25/02/15 26/11/14 22/08/14 14/05/14 26/02/14 20/11/13 -
Price 3.05 3.33 4.10 5.16 5.59 5.55 6.40 -
P/RPS 1.27 0.46 0.77 1.43 2.90 0.70 1.09 10.73%
P/EPS 75.50 20.53 27.54 35.34 88.03 14.44 22.82 122.19%
EY 1.32 4.87 3.63 2.83 1.14 6.93 4.38 -55.08%
DY 0.00 1.80 0.73 0.58 0.00 3.78 2.34 -
P/NAPS 0.72 0.79 0.97 1.22 1.32 1.34 2.06 -50.41%

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