[TCHONG] QoQ 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- 29.82%
YoY- -20.06%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Quarter 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 1,263,878 1,149,006 1,087,551 1,260,193 1,353,749 1,267,761 15.28%
PBT 43,778 15,373 10,186 81,356 63,930 95,710 49,664 -8.07%
Tax -18,074 -7,128 -7,193 -14,660 -22,210 -28,426 -32,681 -32.64%
NP 25,704 8,245 2,993 66,696 41,720 67,284 16,983 31.85%
-
NP to SH 26,348 8,667 1,870 53,842 41,474 67,839 31,665 -11.54%
-
Tax Rate 41.29% 46.37% 70.62% 18.02% 34.74% 29.70% 65.80% -
Total Cost 1,543,356 1,255,633 1,146,013 1,020,855 1,218,473 1,286,465 1,250,778 15.05%
-
Net Worth 2,778,279 2,749,980 2,714,724 2,767,152 2,756,224 2,709,642 2,023,948 23.53%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 19,549 - 19,578 - 39,175 - -
Div Payout % - 225.56% - 36.36% - 57.75% - -
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 2,749,980 2,714,724 2,767,152 2,756,224 2,709,642 2,023,948 23.53%
NOSH 652,178 651,654 644,827 652,630 653,133 652,925 652,886 -0.07%
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% 0.65% 0.26% 6.13% 3.31% 4.97% 1.34% -
ROE 0.95% 0.32% 0.07% 1.95% 1.50% 2.50% 1.56% -
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 240.59 193.95 178.19 166.64 192.95 207.34 194.18 15.37%
EPS 4.04 1.33 0.29 8.25 6.35 10.39 4.85 -11.47%
DPS 0.00 3.00 0.00 3.00 0.00 6.00 0.00 -
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 233.49 188.08 170.98 161.84 187.53 201.45 188.65 15.29%
EPS 3.92 1.29 0.28 8.01 6.17 10.10 4.71 -11.53%
DPS 0.00 2.91 0.00 2.91 0.00 5.83 0.00 -
NAPS 4.1343 4.0922 4.0398 4.1178 4.1015 4.0322 3.0118 23.53%
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 1.69 2.56 3.05 2.87 2.99 3.23 -46.64%
P/EPS 75.00 246.62 1,575.86 61.58 87.09 59.58 129.28 -30.46%
EY 1.33 0.41 0.06 1.62 1.15 1.68 0.77 44.00%
DY 0.00 0.91 0.00 0.59 0.00 0.97 0.00 -
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 1.72 2.30 3.10 2.90 2.68 3.30 -47.12%
P/EPS 75.50 250.38 1,413.79 62.55 88.03 53.42 131.96 -31.10%
EY 1.32 0.40 0.07 1.60 1.14 1.87 0.76 44.53%
DY 0.00 0.90 0.00 0.58 0.00 1.08 0.00 -
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