[TCHONG] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 2.25%
YoY- 7.61%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 4,850,499 5,025,642 3,786,964 3,815,450 3,390,077 2,786,661 2,987,681 8.40%
PBT 251,182 338,980 196,715 325,400 299,163 174,916 300,850 -2.96%
Tax -72,489 -114,509 -59,727 -88,288 -77,474 -35,151 -51,799 5.75%
NP 178,693 224,471 136,988 237,112 221,689 139,765 249,051 -5.38%
-
NP to SH 165,025 240,330 138,486 237,171 220,395 138,788 249,535 -6.65%
-
Tax Rate 28.86% 33.78% 30.36% 27.13% 25.90% 20.10% 17.22% -
Total Cost 4,671,806 4,801,171 3,649,976 3,578,338 3,168,388 2,646,896 2,738,630 9.30%
-
Net Worth 2,714,724 2,023,948 1,892,409 1,807,723 1,631,646 1,470,056 1,401,228 11.64%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 58,754 137,047 78,675 78,315 78,361 65,546 66,759 -2.10%
Div Payout % 35.60% 57.02% 56.81% 33.02% 35.56% 47.23% 26.75% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 2,714,724 2,023,948 1,892,409 1,807,723 1,631,646 1,470,056 1,401,228 11.64%
NOSH 644,827 652,886 652,554 652,607 652,658 653,358 667,251 -0.56%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 3.68% 4.47% 3.62% 6.21% 6.54% 5.02% 8.34% -
ROE 6.08% 11.87% 7.32% 13.12% 13.51% 9.44% 17.81% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 752.22 769.76 580.33 584.65 519.43 426.51 447.76 9.02%
EPS 25.59 36.81 21.22 36.34 33.77 21.24 37.40 -6.12%
DPS 9.00 21.00 12.00 12.00 12.00 10.00 10.00 -1.73%
NAPS 4.21 3.10 2.90 2.77 2.50 2.25 2.10 12.28%
Adjusted Per Share Value based on latest NOSH - 652,607
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 744.09 770.96 580.94 585.31 520.05 427.49 458.32 8.40%
EPS 25.32 36.87 21.24 36.38 33.81 21.29 38.28 -6.65%
DPS 9.01 21.02 12.07 12.01 12.02 10.06 10.24 -2.10%
NAPS 4.1645 3.1048 2.903 2.7731 2.503 2.2551 2.1496 11.64%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 4.57 6.27 4.66 4.49 5.96 2.09 1.65 -
P/RPS 0.61 0.81 0.80 0.77 1.15 0.49 0.37 8.68%
P/EPS 17.86 17.03 21.96 12.35 17.65 9.84 4.41 26.23%
EY 5.60 5.87 4.55 8.09 5.67 10.16 22.67 -20.77%
DY 1.97 3.35 2.58 2.67 2.01 4.78 6.06 -17.07%
P/NAPS 1.09 2.02 1.61 1.62 2.38 0.93 0.79 5.50%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 20/11/13 28/11/12 17/11/11 19/11/10 18/11/09 17/11/08 -
Price 4.10 6.40 4.44 4.43 5.62 2.61 1.15 -
P/RPS 0.55 0.83 0.77 0.76 1.08 0.61 0.26 13.29%
P/EPS 16.02 17.39 20.92 12.19 16.64 12.29 3.08 31.61%
EY 6.24 5.75 4.78 8.20 6.01 8.14 32.52 -24.04%
DY 2.20 3.28 2.70 2.71 2.14 3.83 8.70 -20.47%
P/NAPS 0.97 2.06 1.53 1.60 2.25 1.16 0.55 9.91%

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