[TCHONG] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -52.99%
YoY- -2.94%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,087,551 1,260,193 1,353,749 1,267,761 1,140,642 1,436,339 1,180,900 -5.35%
PBT 81,356 63,930 95,710 49,664 91,809 122,939 74,568 5.99%
Tax -14,660 -22,210 -28,426 -32,681 -24,613 -38,775 -18,440 -14.21%
NP 66,696 41,720 67,284 16,983 67,196 84,164 56,128 12.22%
-
NP to SH 53,842 41,474 67,839 31,665 67,353 84,095 57,217 -3.98%
-
Tax Rate 18.02% 34.74% 29.70% 65.80% 26.81% 31.54% 24.73% -
Total Cost 1,020,855 1,218,473 1,286,465 1,250,778 1,073,446 1,352,175 1,124,772 -6.27%
-
Net Worth 2,767,152 2,756,224 2,709,642 2,023,948 2,062,359 2,024,025 1,305,032 65.27%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 19,578 - 39,175 - 97,896 - 39,150 -37.07%
Div Payout % 36.36% - 57.75% - 145.35% - 68.43% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 2,767,152 2,756,224 2,709,642 2,023,948 2,062,359 2,024,025 1,305,032 65.27%
NOSH 652,630 653,133 652,925 652,886 652,645 652,911 652,516 0.01%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.13% 3.31% 4.97% 1.34% 5.89% 5.86% 4.75% -
ROE 1.95% 1.50% 2.50% 1.56% 3.27% 4.15% 4.38% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 166.64 192.95 207.34 194.18 174.77 219.99 180.98 -5.36%
EPS 8.25 6.35 10.39 4.85 10.32 12.88 8.76 -3.93%
DPS 3.00 0.00 6.00 0.00 15.00 0.00 6.00 -37.08%
NAPS 4.24 4.22 4.15 3.10 3.16 3.10 2.00 65.25%
Adjusted Per Share Value based on latest NOSH - 652,886
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 166.84 193.32 207.67 194.48 174.98 220.34 181.16 -5.35%
EPS 8.26 6.36 10.41 4.86 10.33 12.90 8.78 -3.99%
DPS 3.00 0.00 6.01 0.00 15.02 0.00 6.01 -37.15%
NAPS 4.2449 4.2282 4.1567 3.1048 3.1638 3.105 2.002 65.27%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 5.08 5.53 6.19 6.27 6.56 5.12 4.63 -
P/RPS 3.05 2.87 2.99 3.23 3.75 2.33 2.56 12.42%
P/EPS 61.58 87.09 59.58 129.28 63.57 39.75 52.80 10.83%
EY 1.62 1.15 1.68 0.77 1.57 2.52 1.89 -9.79%
DY 0.59 0.00 0.97 0.00 2.29 0.00 1.30 -41.02%
P/NAPS 1.20 1.31 1.49 2.02 2.08 1.65 2.32 -35.64%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 14/05/14 26/02/14 20/11/13 29/08/13 15/05/13 27/02/13 -
Price 5.16 5.59 5.55 6.40 5.83 6.65 5.13 -
P/RPS 3.10 2.90 2.68 3.30 3.34 3.02 2.83 6.28%
P/EPS 62.55 88.03 53.42 131.96 56.49 51.63 58.50 4.57%
EY 1.60 1.14 1.87 0.76 1.77 1.94 1.71 -4.34%
DY 0.58 0.00 1.08 0.00 2.57 0.00 1.17 -37.44%
P/NAPS 1.22 1.32 1.34 2.06 1.84 2.15 2.57 -39.22%

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