[TCHONG] QoQ TTM 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- -15.29%
YoY- -31.33%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 5,245,612 5,069,495 4,760,628 4,850,499 4,969,254 5,022,345 5,198,491 0.60%
PBT 92,185 150,693 170,845 251,182 290,660 301,113 360,122 -59.78%
Tax -42,081 -47,055 -51,191 -72,489 -97,977 -107,930 -124,495 -51.57%
NP 50,104 103,638 119,654 178,693 192,683 193,183 235,627 -64.47%
-
NP to SH 51,044 90,727 105,853 165,025 194,820 208,331 250,952 -65.51%
-
Tax Rate 45.65% 31.23% 29.96% 28.86% 33.71% 35.84% 34.57% -
Total Cost 5,195,508 4,965,857 4,640,974 4,671,806 4,776,571 4,829,162 4,962,864 3.10%
-
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 32,599 39,128 39,128 58,754 58,754 137,072 137,072 -61.71%
Div Payout % 63.87% 43.13% 36.96% 35.60% 30.16% 65.80% 54.62% -
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 0.96% 2.04% 2.51% 3.68% 3.88% 3.85% 4.53% -
ROE 1.84% 3.27% 3.85% 6.08% 7.04% 7.56% 9.26% -
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 803.94 777.32 730.55 752.22 761.42 768.96 796.18 0.65%
EPS 7.82 13.91 16.24 25.59 29.85 31.90 38.43 -65.50%
DPS 5.00 6.00 6.00 9.00 9.00 21.00 21.00 -61.68%
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 780.60 754.39 708.43 721.80 739.47 747.37 773.58 0.60%
EPS 7.60 13.50 15.75 24.56 28.99 31.00 37.34 -65.49%
DPS 4.85 5.82 5.82 8.74 8.74 20.40 20.40 -61.72%
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 0.37 0.39 0.45 0.61 0.67 0.72 0.78 -39.25%
P/EPS 37.71 21.78 20.19 17.86 17.02 17.34 16.11 76.57%
EY 2.65 4.59 4.95 5.60 5.88 5.77 6.21 -43.40%
DY 1.69 1.98 1.83 1.97 1.77 3.80 3.39 -37.20%
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 0.32 0.39 0.46 0.55 0.68 0.73 0.70 -40.74%
P/EPS 32.60 21.92 20.50 16.02 17.29 17.53 14.44 72.35%
EY 3.07 4.56 4.88 6.24 5.79 5.71 6.93 -41.97%
DY 1.96 1.97 1.80 2.20 1.74 3.76 3.78 -35.53%
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