[TCHONG] YoY Quarter 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- 75.38%
YoY- 84.31%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,510,331 1,263,878 1,353,749 1,180,900 879,981 835,360 720,189 13.13%
PBT 10,972 15,373 95,710 74,568 45,932 66,299 42,709 -20.26%
Tax -7,930 -7,128 -28,426 -18,440 -15,168 -13,844 347 -
NP 3,042 8,245 67,284 56,128 30,764 52,455 43,056 -35.69%
-
NP to SH 5,177 8,667 67,839 57,217 31,044 52,071 42,725 -29.64%
-
Tax Rate 72.27% 46.37% 29.70% 24.73% 33.02% 20.88% -0.81% -
Total Cost 1,507,289 1,255,633 1,286,465 1,124,772 849,217 782,905 677,133 14.25%
-
Net Worth 2,804,754 2,749,980 2,709,642 1,305,032 1,842,795 1,681,801 1,515,333 10.80%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 19,659 19,549 39,175 39,150 39,208 39,151 39,189 -10.85%
Div Payout % 379.75% 225.56% 57.75% 68.43% 126.30% 75.19% 91.73% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 2,804,754 2,749,980 2,709,642 1,305,032 1,842,795 1,681,801 1,515,333 10.80%
NOSH 655,316 651,654 652,925 652,516 653,473 652,518 653,161 0.05%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 0.20% 0.65% 4.97% 4.75% 3.50% 6.28% 5.98% -
ROE 0.18% 0.32% 2.50% 4.38% 1.68% 3.10% 2.82% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 230.47 193.95 207.34 180.98 134.66 128.02 110.26 13.06%
EPS 0.79 1.33 10.39 8.76 4.76 7.98 6.53 -29.66%
DPS 3.00 3.00 6.00 6.00 6.00 6.00 6.00 -10.90%
NAPS 4.28 4.22 4.15 2.00 2.82 2.5774 2.32 10.74%
Adjusted Per Share Value based on latest NOSH - 652,516
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 224.75 188.08 201.45 175.73 130.95 124.31 107.17 13.13%
EPS 0.77 1.29 10.10 8.51 4.62 7.75 6.36 -29.65%
DPS 2.93 2.91 5.83 5.83 5.83 5.83 5.83 -10.82%
NAPS 4.1737 4.0922 4.0322 1.942 2.7423 2.5027 2.255 10.80%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.59 3.28 6.19 4.63 4.08 5.18 3.12 -
P/RPS 1.12 1.69 2.99 2.56 3.03 4.05 2.83 -14.30%
P/EPS 327.85 246.62 59.58 52.80 85.88 64.91 47.70 37.86%
EY 0.31 0.41 1.68 1.89 1.16 1.54 2.10 -27.29%
DY 1.16 0.91 0.97 1.30 1.47 1.16 1.92 -8.05%
P/NAPS 0.61 0.78 1.49 2.32 1.45 2.01 1.34 -12.28%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 25/02/15 26/02/14 27/02/13 24/02/12 24/02/11 22/02/10 -
Price 2.41 3.33 5.55 5.13 4.28 4.90 3.05 -
P/RPS 1.05 1.72 2.68 2.83 3.18 3.83 2.77 -14.92%
P/EPS 305.06 250.38 53.42 58.50 90.09 61.40 46.63 36.73%
EY 0.33 0.40 1.87 1.71 1.11 1.63 2.14 -26.76%
DY 1.24 0.90 1.08 1.17 1.40 1.22 1.97 -7.42%
P/NAPS 0.56 0.79 1.34 2.57 1.52 1.90 1.31 -13.20%

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