[TCHONG] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
18-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 72.04%
YoY- -28.29%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 3,691,368 3,265,272 4,058,301 4,206,323 3,496,750 3,844,742 2,906,983 4.05%
PBT 94,858 -85,402 -54,499 104,280 155,472 264,412 150,783 -7.43%
Tax -45,216 -4,755 -3,880 -37,420 -44,063 -96,069 -44,559 0.24%
NP 49,642 -90,157 -58,379 66,860 111,409 168,343 106,224 -11.90%
-
NP to SH 49,478 -81,408 -56,296 69,688 97,186 183,113 107,442 -12.11%
-
Tax Rate 47.67% - - 35.88% 28.34% 36.33% 29.55% -
Total Cost 3,641,726 3,355,429 4,116,680 4,139,463 3,385,341 3,676,399 2,800,759 4.47%
-
Net Worth 2,806,438 2,786,866 2,702,028 2,792,740 2,747,837 2,023,708 1,893,054 6.77%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 13,053 6,526 6,526 13,050 19,580 97,921 39,166 -16.72%
Div Payout % 26.38% 0.00% 0.00% 18.73% 20.15% 53.48% 36.45% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 2,806,438 2,786,866 2,702,028 2,792,740 2,747,837 2,023,708 1,893,054 6.77%
NOSH 672,000 672,000 672,000 652,509 652,693 652,809 652,777 0.48%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 1.34% -2.76% -1.44% 1.59% 3.19% 4.38% 3.65% -
ROE 1.76% -2.92% -2.08% 2.50% 3.54% 9.05% 5.68% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 565.59 500.30 621.81 644.64 535.74 588.95 445.33 4.06%
EPS 7.58 -12.47 -8.63 10.68 14.89 28.05 16.46 -12.11%
DPS 2.00 1.00 1.00 2.00 3.00 15.00 6.00 -16.72%
NAPS 4.30 4.27 4.14 4.28 4.21 3.10 2.90 6.78%
Adjusted Per Share Value based on latest NOSH - 652,818
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 549.31 485.90 603.91 625.94 520.35 572.13 432.59 4.05%
EPS 7.36 -12.11 -8.38 10.37 14.46 27.25 15.99 -12.12%
DPS 1.94 0.97 0.97 1.94 2.91 14.57 5.83 -16.74%
NAPS 4.1762 4.1471 4.0209 4.1559 4.089 3.0115 2.817 6.77%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.61 1.74 1.93 2.40 4.57 6.27 4.66 -
P/RPS 0.28 0.35 0.31 0.37 0.85 1.06 1.05 -19.76%
P/EPS 21.24 -13.95 -22.38 22.47 30.69 22.35 28.31 -4.67%
EY 4.71 -7.17 -4.47 4.45 3.26 4.47 3.53 4.92%
DY 1.24 0.57 0.52 0.83 0.66 2.39 1.29 -0.65%
P/NAPS 0.37 0.41 0.47 0.56 1.09 2.02 1.61 -21.72%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 28/11/17 28/11/16 18/11/15 26/11/14 20/11/13 28/11/12 -
Price 1.50 1.51 1.85 2.88 4.10 6.40 4.44 -
P/RPS 0.27 0.30 0.30 0.45 0.77 1.09 1.00 -19.59%
P/EPS 19.79 -12.11 -21.45 26.97 27.54 22.82 26.98 -5.03%
EY 5.05 -8.26 -4.66 3.71 3.63 4.38 3.71 5.27%
DY 1.33 0.66 0.54 0.69 0.73 2.34 1.35 -0.24%
P/NAPS 0.35 0.35 0.45 0.67 0.97 2.06 1.53 -21.78%

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