[TCHONG] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
15-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 31.88%
YoY- 25.04%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 5,198,491 5,025,642 4,695,955 4,541,154 4,087,883 3,786,964 3,754,246 24.15%
PBT 360,122 338,980 333,767 302,359 225,351 196,715 226,441 36.13%
Tax -124,495 -114,509 -94,169 -87,283 -62,999 -59,727 -66,995 50.97%
NP 235,627 224,471 239,598 215,076 162,352 136,988 159,446 29.64%
-
NP to SH 250,952 240,330 241,289 217,151 164,659 138,486 160,420 34.64%
-
Tax Rate 34.57% 33.78% 28.21% 28.87% 27.96% 30.36% 29.59% -
Total Cost 4,962,864 4,801,171 4,456,357 4,326,078 3,925,531 3,649,976 3,594,800 23.91%
-
Net Worth 2,709,642 2,023,948 2,062,359 2,024,025 1,305,032 1,892,409 1,900,987 26.57%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 137,072 137,047 137,047 78,617 78,617 78,675 78,675 44.64%
Div Payout % 54.62% 57.02% 56.80% 36.20% 47.75% 56.81% 49.04% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 2,709,642 2,023,948 2,062,359 2,024,025 1,305,032 1,892,409 1,900,987 26.57%
NOSH 652,925 652,886 652,645 652,911 652,516 652,554 657,781 -0.49%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.53% 4.47% 5.10% 4.74% 3.97% 3.62% 4.25% -
ROE 9.26% 11.87% 11.70% 10.73% 12.62% 7.32% 8.44% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 796.18 769.76 719.53 695.52 626.48 580.33 570.74 24.77%
EPS 38.43 36.81 36.97 33.26 25.23 21.22 24.39 35.29%
DPS 21.00 21.00 21.00 12.00 12.00 12.00 12.00 45.07%
NAPS 4.15 3.10 3.16 3.10 2.00 2.90 2.89 27.19%
Adjusted Per Share Value based on latest NOSH - 652,911
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 773.58 747.86 698.80 675.77 608.32 563.54 558.67 24.15%
EPS 37.34 35.76 35.91 32.31 24.50 20.61 23.87 34.64%
DPS 20.40 20.39 20.39 11.70 11.70 11.71 11.71 44.63%
NAPS 4.0322 3.0118 3.069 3.0119 1.942 2.8161 2.8289 26.57%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 6.19 6.27 6.56 5.12 4.63 4.66 4.51 -
P/RPS 0.78 0.81 0.91 0.74 0.74 0.80 0.79 -0.84%
P/EPS 16.11 17.03 17.74 15.39 18.35 21.96 18.49 -8.75%
EY 6.21 5.87 5.64 6.50 5.45 4.55 5.41 9.60%
DY 3.39 3.35 3.20 2.34 2.59 2.58 2.66 17.49%
P/NAPS 1.49 2.02 2.08 1.65 2.32 1.61 1.56 -3.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 20/11/13 29/08/13 15/05/13 27/02/13 28/11/12 15/08/12 -
Price 5.55 6.40 5.83 6.65 5.13 4.44 4.50 -
P/RPS 0.70 0.83 0.81 0.96 0.82 0.77 0.79 -7.72%
P/EPS 14.44 17.39 15.77 19.99 20.33 20.92 18.45 -15.03%
EY 6.93 5.75 6.34 5.00 4.92 4.78 5.42 17.75%
DY 3.78 3.28 3.60 1.80 2.34 2.70 2.67 26.00%
P/NAPS 1.34 2.06 1.84 2.15 2.57 1.53 1.56 -9.61%

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