[TCHONG] QoQ Cumulative 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- 53.25%
YoY- -23.82%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 3,844,742 2,576,981 1,436,339 4,087,883 2,906,983 1,968,909 983,068 148.02%
PBT 264,412 214,748 122,939 225,351 150,783 106,332 45,931 220.86%
Tax -96,069 -63,388 -38,775 -62,999 -44,559 -32,218 -14,491 252.49%
NP 168,343 151,360 84,164 162,352 106,224 74,114 31,440 205.74%
-
NP to SH 183,113 151,448 84,095 164,659 107,442 74,818 31,603 222.25%
-
Tax Rate 36.33% 29.52% 31.54% 27.96% 29.55% 30.30% 31.55% -
Total Cost 3,676,399 2,425,621 1,352,175 3,925,531 2,800,759 1,894,795 951,628 146.00%
-
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 97,921 97,918 - 78,355 39,166 39,344 - -
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 9.05% 7.34% 4.15% 8.38% 5.68% 3.95% 1.68% -
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 588.95 394.76 219.99 626.05 445.33 300.25 150.55 148.06%
EPS 28.05 23.20 12.88 25.22 16.46 11.46 4.84 222.30%
DPS 15.00 15.00 0.00 12.00 6.00 6.00 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 589.80 395.32 220.34 627.10 445.95 302.04 150.81 148.02%
EPS 28.09 23.23 12.90 25.26 16.48 11.48 4.85 222.16%
DPS 15.02 15.02 0.00 12.02 6.01 6.04 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 1.06 1.66 2.33 0.74 1.05 1.50 2.98 -49.76%
P/EPS 22.35 28.28 39.75 18.36 28.31 39.53 92.77 -61.24%
EY 4.47 3.54 2.52 5.45 3.53 2.53 1.08 157.56%
DY 2.39 2.29 0.00 2.59 1.29 1.33 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 1.09 1.48 3.02 0.82 1.00 1.50 2.99 -48.93%
P/EPS 22.82 25.13 51.63 20.34 26.98 39.44 92.98 -60.76%
EY 4.38 3.98 1.94 4.92 3.71 2.54 1.08 154.09%
DY 2.34 2.57 0.00 2.34 1.35 1.33 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