[TCHONG] QoQ 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- -19.91%
YoY- 55.86%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
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 1,260,193 1,353,749 1,267,761 1,140,642 1,436,339 1,180,900 938,074 21.77%
PBT 63,930 95,710 49,664 91,809 122,939 74,568 44,451 27.44%
Tax -22,210 -28,426 -32,681 -24,613 -38,775 -18,440 -12,341 48.00%
NP 41,720 67,284 16,983 67,196 84,164 56,128 32,110 19.08%
-
NP to SH 41,474 67,839 31,665 67,353 84,095 57,217 32,624 17.36%
-
Tax Rate 34.74% 29.70% 65.80% 26.81% 31.54% 24.73% 27.76% -
Total Cost 1,218,473 1,286,465 1,250,778 1,073,446 1,352,175 1,124,772 905,964 21.86%
-
Net Worth 2,756,224 2,709,642 2,023,948 2,062,359 2,024,025 1,305,032 1,892,409 28.51%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 39,175 - 97,896 - 39,150 - -
Div Payout % - 57.75% - 145.35% - 68.43% - -
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 2,709,642 2,023,948 2,062,359 2,024,025 1,305,032 1,892,409 28.51%
NOSH 653,133 652,925 652,886 652,645 652,911 652,516 652,554 0.05%
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% 4.97% 1.34% 5.89% 5.86% 4.75% 3.42% -
ROE 1.50% 2.50% 1.56% 3.27% 4.15% 4.38% 1.72% -
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 192.95 207.34 194.18 174.77 219.99 180.98 143.75 21.70%
EPS 6.35 10.39 4.85 10.32 12.88 8.76 5.00 17.29%
DPS 0.00 6.00 0.00 15.00 0.00 6.00 0.00 -
NAPS 4.22 4.15 3.10 3.16 3.10 2.00 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 193.32 207.67 194.48 174.98 220.34 181.16 143.91 21.76%
EPS 6.36 10.41 4.86 10.33 12.90 8.78 5.00 17.41%
DPS 0.00 6.01 0.00 15.02 0.00 6.01 0.00 -
NAPS 4.2282 4.1567 3.1048 3.1638 3.105 2.002 2.903 28.52%
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 2.87 2.99 3.23 3.75 2.33 2.56 3.24 -7.77%
P/EPS 87.09 59.58 129.28 63.57 39.75 52.80 93.21 -4.43%
EY 1.15 1.68 0.77 1.57 2.52 1.89 1.07 4.92%
DY 0.00 0.97 0.00 2.29 0.00 1.30 0.00 -
P/NAPS 1.31 1.49 2.02 2.08 1.65 2.32 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 2.90 2.68 3.30 3.34 3.02 2.83 3.09 -4.14%
P/EPS 88.03 53.42 131.96 56.49 51.63 58.50 88.81 -0.58%
EY 1.14 1.87 0.76 1.77 1.94 1.71 1.13 0.58%
DY 0.00 1.08 0.00 2.57 0.00 1.17 0.00 -
P/NAPS 1.32 1.34 2.06 1.84 2.15 2.57 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