[TCHONG] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -19.39%
YoY- 70.43%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 5,411,068 5,608,430 4,662,333 5,126,322 3,875,977 3,973,453 3,559,850 7.22%
PBT -72,665 139,040 207,296 352,549 201,044 345,468 341,938 -
Tax -5,173 -49,893 -58,750 -128,092 -59,412 -99,258 -103,762 -39.30%
NP -77,838 89,146 148,545 224,457 141,632 246,209 238,176 -
-
NP to SH -75,061 92,917 129,581 244,150 143,256 246,800 236,892 -
-
Tax Rate - 35.88% 28.34% 36.33% 29.55% 28.73% 30.35% -
Total Cost 5,488,906 5,519,284 4,513,788 4,901,865 3,734,345 3,727,244 3,321,674 8.72%
-
Net Worth 2,702,028 2,792,740 2,747,837 2,023,708 1,893,054 1,808,560 1,631,787 8.76%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 8,702 17,400 26,107 130,561 52,222 52,232 52,217 -25.79%
Div Payout % 0.00% 18.73% 20.15% 53.48% 36.45% 21.16% 22.04% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 2,702,028 2,792,740 2,747,837 2,023,708 1,893,054 1,808,560 1,631,787 8.76%
NOSH 672,000 652,509 652,693 652,809 652,777 652,910 652,714 0.48%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -1.44% 1.59% 3.19% 4.38% 3.65% 6.20% 6.69% -
ROE -2.78% 3.33% 4.72% 12.06% 7.57% 13.65% 14.52% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 829.07 859.52 714.32 785.27 593.77 608.58 545.39 7.22%
EPS -11.51 14.24 19.85 37.40 21.95 37.80 36.29 -
DPS 1.33 2.67 4.00 20.00 8.00 8.00 8.00 -25.82%
NAPS 4.14 4.28 4.21 3.10 2.90 2.77 2.50 8.76%
Adjusted Per Share Value based on latest NOSH - 652,886
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 830.08 860.36 715.22 786.40 594.59 609.55 546.10 7.22%
EPS -11.51 14.25 19.88 37.45 21.98 37.86 36.34 -
DPS 1.33 2.67 4.01 20.03 8.01 8.01 8.01 -25.84%
NAPS 4.145 4.2842 4.2153 3.1045 2.904 2.7744 2.5032 8.76%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.93 2.40 4.57 6.27 4.66 4.49 5.96 -
P/RPS 0.23 0.28 0.64 0.80 0.78 0.74 1.09 -22.82%
P/EPS -16.78 16.85 23.02 16.76 21.23 11.88 16.42 -
EY -5.96 5.93 4.34 5.96 4.71 8.42 6.09 -
DY 0.69 1.11 0.88 3.19 1.72 1.78 1.34 -10.46%
P/NAPS 0.47 0.56 1.09 2.02 1.61 1.62 2.38 -23.67%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 18/11/15 26/11/14 20/11/13 28/11/12 17/11/11 19/11/10 -
Price 1.85 2.88 4.10 6.40 4.44 4.43 5.62 -
P/RPS 0.22 0.34 0.57 0.82 0.75 0.73 1.03 -22.66%
P/EPS -16.09 20.22 20.65 17.11 20.23 11.72 15.48 -
EY -6.22 4.94 4.84 5.84 4.94 8.53 6.46 -
DY 0.72 0.93 0.98 3.13 1.80 1.81 1.42 -10.69%
P/NAPS 0.45 0.67 0.97 2.06 1.53 1.60 2.25 -23.50%

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