[TCHONG] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 18.9%
YoY- -23.82%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 5,025,642 4,695,955 4,541,154 4,087,883 3,786,964 3,754,246 3,711,397 22.37%
PBT 338,980 333,767 302,359 225,351 196,715 226,441 245,812 23.86%
Tax -114,509 -94,169 -87,283 -62,999 -59,727 -66,995 -72,506 35.57%
NP 224,471 239,598 215,076 162,352 136,988 159,446 173,306 18.80%
-
NP to SH 240,330 241,289 217,151 164,659 138,486 160,420 173,667 24.15%
-
Tax Rate 33.78% 28.21% 28.87% 27.96% 30.36% 29.59% 29.50% -
Total Cost 4,801,171 4,456,357 4,326,078 3,925,531 3,649,976 3,594,800 3,538,091 22.54%
-
Net Worth 2,023,948 2,062,359 2,024,025 1,305,032 1,892,409 1,900,987 1,880,610 5.01%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 137,047 137,047 78,617 78,617 78,675 78,675 78,372 45.09%
Div Payout % 57.02% 56.80% 36.20% 47.75% 56.81% 49.04% 45.13% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 2,023,948 2,062,359 2,024,025 1,305,032 1,892,409 1,900,987 1,880,610 5.01%
NOSH 652,886 652,645 652,911 652,516 652,554 657,781 652,989 -0.01%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 4.47% 5.10% 4.74% 3.97% 3.62% 4.25% 4.67% -
ROE 11.87% 11.70% 10.73% 12.62% 7.32% 8.44% 9.23% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 769.76 719.53 695.52 626.48 580.33 570.74 568.37 22.38%
EPS 36.81 36.97 33.26 25.23 21.22 24.39 26.60 24.15%
DPS 21.00 21.00 12.00 12.00 12.00 12.00 12.00 45.17%
NAPS 3.10 3.16 3.10 2.00 2.90 2.89 2.88 5.02%
Adjusted Per Share Value based on latest NOSH - 652,516
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 747.86 698.80 675.77 608.32 563.54 558.67 552.29 22.37%
EPS 35.76 35.91 32.31 24.50 20.61 23.87 25.84 24.16%
DPS 20.39 20.39 11.70 11.70 11.71 11.71 11.66 45.09%
NAPS 3.0118 3.069 3.0119 1.942 2.8161 2.8289 2.7985 5.01%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 6.27 6.56 5.12 4.63 4.66 4.51 4.49 -
P/RPS 0.81 0.91 0.74 0.74 0.80 0.79 0.79 1.67%
P/EPS 17.03 17.74 15.39 18.35 21.96 18.49 16.88 0.59%
EY 5.87 5.64 6.50 5.45 4.55 5.41 5.92 -0.56%
DY 3.35 3.20 2.34 2.59 2.58 2.66 2.67 16.31%
P/NAPS 2.02 2.08 1.65 2.32 1.61 1.56 1.56 18.78%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 29/08/13 15/05/13 27/02/13 28/11/12 15/08/12 21/05/12 -
Price 6.40 5.83 6.65 5.13 4.44 4.50 4.50 -
P/RPS 0.83 0.81 0.96 0.82 0.77 0.79 0.79 3.34%
P/EPS 17.39 15.77 19.99 20.33 20.92 18.45 16.92 1.84%
EY 5.75 6.34 5.00 4.92 4.78 5.42 5.91 -1.81%
DY 3.28 3.60 1.80 2.34 2.70 2.67 2.67 14.68%
P/NAPS 2.06 1.84 2.15 2.57 1.53 1.56 1.56 20.34%

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