[TCHONG] QoQ TTM 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- 11.12%
YoY- 50.41%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 5,022,345 5,198,491 5,025,642 4,695,955 4,541,154 4,087,883 3,786,964 20.73%
PBT 301,113 360,122 338,980 333,767 302,359 225,351 196,715 32.85%
Tax -107,930 -124,495 -114,509 -94,169 -87,283 -62,999 -59,727 48.41%
NP 193,183 235,627 224,471 239,598 215,076 162,352 136,988 25.78%
-
NP to SH 208,331 250,952 240,330 241,289 217,151 164,659 138,486 31.32%
-
Tax Rate 35.84% 34.57% 33.78% 28.21% 28.87% 27.96% 30.36% -
Total Cost 4,829,162 4,962,864 4,801,171 4,456,357 4,326,078 3,925,531 3,649,976 20.53%
-
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 137,072 137,072 137,047 137,047 78,617 78,617 78,675 44.83%
Div Payout % 65.80% 54.62% 57.02% 56.80% 36.20% 47.75% 56.81% -
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 3.85% 4.53% 4.47% 5.10% 4.74% 3.97% 3.62% -
ROE 7.56% 9.26% 11.87% 11.70% 10.73% 12.62% 7.32% -
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 768.96 796.18 769.76 719.53 695.52 626.48 580.33 20.65%
EPS 31.90 38.43 36.81 36.97 33.26 25.23 21.22 31.26%
DPS 21.00 21.00 21.00 21.00 12.00 12.00 12.00 45.26%
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 770.45 797.47 770.96 720.38 696.63 627.10 580.94 20.73%
EPS 31.96 38.50 36.87 37.01 33.31 25.26 21.24 31.34%
DPS 21.03 21.03 21.02 21.02 12.06 12.06 12.07 44.84%
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 0.72 0.78 0.81 0.91 0.74 0.74 0.80 -6.78%
P/EPS 17.34 16.11 17.03 17.74 15.39 18.35 21.96 -14.58%
EY 5.77 6.21 5.87 5.64 6.50 5.45 4.55 17.17%
DY 3.80 3.39 3.35 3.20 2.34 2.59 2.58 29.48%
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 0.73 0.70 0.83 0.81 0.96 0.82 0.77 -3.49%
P/EPS 17.53 14.44 17.39 15.77 19.99 20.33 20.92 -11.12%
EY 5.71 6.93 5.75 6.34 5.00 4.92 4.78 12.59%
DY 3.76 3.78 3.28 3.60 1.80 2.34 2.70 24.72%
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