[TCHONG] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 36.74%
YoY- -23.46%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,263,668 1,087,551 1,140,642 985,841 942,992 927,925 698,035 10.39%
PBT 22,848 81,356 91,809 60,401 79,772 95,953 41,994 -9.64%
Tax -9,686 -14,660 -24,613 -17,727 -23,238 -31,769 -7,270 4.89%
NP 13,162 66,696 67,196 42,674 56,534 64,184 34,724 -14.92%
-
NP to SH 14,159 53,842 67,353 43,215 56,462 63,655 34,587 -13.82%
-
Tax Rate 42.39% 18.02% 26.81% 29.35% 29.13% 33.11% 17.31% -
Total Cost 1,250,506 1,020,855 1,073,446 943,167 886,458 863,741 663,311 11.14%
-
Net Worth 2,779,600 2,767,152 2,062,359 1,900,987 1,781,979 1,619,122 1,450,840 11.43%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 13,049 19,578 97,896 39,466 39,164 39,172 32,384 -14.05%
Div Payout % 92.17% 36.36% 145.35% 91.33% 69.36% 61.54% 93.63% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 2,779,600 2,767,152 2,062,359 1,900,987 1,781,979 1,619,122 1,450,840 11.43%
NOSH 652,488 652,630 652,645 657,781 652,739 652,871 647,696 0.12%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 1.04% 6.13% 5.89% 4.33% 6.00% 6.92% 4.97% -
ROE 0.51% 1.95% 3.27% 2.27% 3.17% 3.93% 2.38% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 193.67 166.64 174.77 149.87 144.47 142.13 107.77 10.25%
EPS 2.17 8.25 10.32 6.62 8.65 9.75 5.34 -13.93%
DPS 2.00 3.00 15.00 6.00 6.00 6.00 5.00 -14.15%
NAPS 4.26 4.24 3.16 2.89 2.73 2.48 2.24 11.30%
Adjusted Per Share Value based on latest NOSH - 657,781
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 188.05 161.84 169.74 146.70 140.33 138.08 103.87 10.39%
EPS 2.11 8.01 10.02 6.43 8.40 9.47 5.15 -13.81%
DPS 1.94 2.91 14.57 5.87 5.83 5.83 4.82 -14.06%
NAPS 4.1363 4.1178 3.069 2.8289 2.6518 2.4094 2.159 11.43%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.95 5.08 6.56 4.51 4.74 4.30 1.67 -
P/RPS 1.52 3.05 3.75 3.01 3.28 3.03 1.55 -0.32%
P/EPS 135.94 61.58 63.57 68.65 54.80 44.10 31.27 27.73%
EY 0.74 1.62 1.57 1.46 1.82 2.27 3.20 -21.64%
DY 0.68 0.59 2.29 1.33 1.27 1.40 2.99 -21.86%
P/NAPS 0.69 1.20 2.08 1.56 1.74 1.73 0.75 -1.37%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 22/08/14 29/08/13 15/08/12 18/08/11 18/08/10 19/08/09 -
Price 2.55 5.16 5.83 4.50 4.83 5.19 1.85 -
P/RPS 1.32 3.10 3.34 3.00 3.34 3.65 1.72 -4.31%
P/EPS 117.51 62.55 56.49 68.50 55.84 53.23 34.64 22.56%
EY 0.85 1.60 1.77 1.46 1.79 1.88 2.89 -18.44%
DY 0.78 0.58 2.57 1.33 1.24 1.16 2.70 -18.68%
P/NAPS 0.60 1.22 1.84 1.56 1.77 2.09 0.83 -5.26%

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