[TCHONG] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -96.53%
YoY- -94.09%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,263,668 1,569,060 1,263,878 1,149,006 1,087,551 1,260,193 1,353,749 -4.49%
PBT 22,848 43,778 15,373 10,186 81,356 63,930 95,710 -61.61%
Tax -9,686 -18,074 -7,128 -7,193 -14,660 -22,210 -28,426 -51.31%
NP 13,162 25,704 8,245 2,993 66,696 41,720 67,284 -66.40%
-
NP to SH 14,159 26,348 8,667 1,870 53,842 41,474 67,839 -64.91%
-
Tax Rate 42.39% 41.29% 46.37% 70.62% 18.02% 34.74% 29.70% -
Total Cost 1,250,506 1,543,356 1,255,633 1,146,013 1,020,855 1,218,473 1,286,465 -1.87%
-
Net Worth 2,779,600 2,778,279 2,749,980 2,714,724 2,767,152 2,756,224 2,709,642 1.71%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 13,049 - 19,549 - 19,578 - 39,175 -52.04%
Div Payout % 92.17% - 225.56% - 36.36% - 57.75% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 2,779,600 2,778,279 2,749,980 2,714,724 2,767,152 2,756,224 2,709,642 1.71%
NOSH 652,488 652,178 651,654 644,827 652,630 653,133 652,925 -0.04%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 1.04% 1.64% 0.65% 0.26% 6.13% 3.31% 4.97% -
ROE 0.51% 0.95% 0.32% 0.07% 1.95% 1.50% 2.50% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 193.67 240.59 193.95 178.19 166.64 192.95 207.34 -4.45%
EPS 2.17 4.04 1.33 0.29 8.25 6.35 10.39 -64.89%
DPS 2.00 0.00 3.00 0.00 3.00 0.00 6.00 -52.02%
NAPS 4.26 4.26 4.22 4.21 4.24 4.22 4.15 1.76%
Adjusted Per Share Value based on latest NOSH - 644,827
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 188.05 233.49 188.08 170.98 161.84 187.53 201.45 -4.49%
EPS 2.11 3.92 1.29 0.28 8.01 6.17 10.10 -64.89%
DPS 1.94 0.00 2.91 0.00 2.91 0.00 5.83 -52.07%
NAPS 4.1363 4.1343 4.0922 4.0398 4.1178 4.1015 4.0322 1.71%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.95 3.03 3.28 4.57 5.08 5.53 6.19 -
P/RPS 1.52 1.26 1.69 2.56 3.05 2.87 2.99 -36.38%
P/EPS 135.94 75.00 246.62 1,575.86 61.58 87.09 59.58 73.57%
EY 0.74 1.33 0.41 0.06 1.62 1.15 1.68 -42.19%
DY 0.68 0.00 0.91 0.00 0.59 0.00 0.97 -21.13%
P/NAPS 0.69 0.71 0.78 1.09 1.20 1.31 1.49 -40.22%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 13/05/15 25/02/15 26/11/14 22/08/14 14/05/14 26/02/14 -
Price 2.55 3.05 3.33 4.10 5.16 5.59 5.55 -
P/RPS 1.32 1.27 1.72 2.30 3.10 2.90 2.68 -37.71%
P/EPS 117.51 75.50 250.38 1,413.79 62.55 88.03 53.42 69.38%
EY 0.85 1.32 0.40 0.07 1.60 1.14 1.87 -40.96%
DY 0.78 0.00 0.90 0.00 0.58 0.00 1.08 -19.55%
P/NAPS 0.60 0.72 0.79 0.97 1.22 1.32 1.34 -41.55%

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