[TCHONG] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
15-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 31.88%
YoY- 25.04%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 5,563,377 5,069,495 5,022,345 4,541,154 3,711,397 3,766,623 3,034,359 10.62%
PBT 34,730 150,693 301,113 302,359 245,812 338,992 217,585 -26.32%
Tax -28,965 -47,055 -107,930 -87,283 -72,506 -99,276 -40,162 -5.29%
NP 5,765 103,638 193,183 215,076 173,306 239,716 177,423 -43.48%
-
NP to SH 11,309 90,727 208,331 217,151 173,667 239,147 176,418 -36.71%
-
Tax Rate 83.40% 31.23% 35.84% 28.87% 29.50% 29.29% 18.46% -
Total Cost 5,557,612 4,965,857 4,829,162 4,326,078 3,538,091 3,526,907 2,856,936 11.71%
-
Net Worth 2,741,642 2,778,279 2,756,224 2,024,025 1,880,610 1,755,728 1,572,798 9.69%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 32,709 39,128 137,072 78,617 78,372 78,323 71,574 -12.22%
Div Payout % 289.23% 43.13% 65.80% 36.20% 45.13% 32.75% 40.57% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 2,741,642 2,778,279 2,756,224 2,024,025 1,880,610 1,755,728 1,572,798 9.69%
NOSH 652,771 652,178 653,133 652,911 652,989 652,687 652,613 0.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 0.10% 2.04% 3.85% 4.74% 4.67% 6.36% 5.85% -
ROE 0.41% 3.27% 7.56% 10.73% 9.23% 13.62% 11.22% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 852.27 777.32 768.96 695.52 568.37 577.09 464.95 10.61%
EPS 1.73 13.91 31.90 33.26 26.60 36.64 27.03 -36.72%
DPS 5.00 6.00 21.00 12.00 12.00 12.00 11.00 -12.30%
NAPS 4.20 4.26 4.22 3.10 2.88 2.69 2.41 9.69%
Adjusted Per Share Value based on latest NOSH - 652,911
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 827.88 754.39 747.37 675.77 552.29 560.51 451.54 10.62%
EPS 1.68 13.50 31.00 32.31 25.84 35.59 26.25 -36.72%
DPS 4.87 5.82 20.40 11.70 11.66 11.66 10.65 -12.21%
NAPS 4.0798 4.1343 4.1015 3.0119 2.7985 2.6127 2.3405 9.69%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.34 3.03 5.53 5.12 4.49 4.86 3.73 -
P/RPS 0.27 0.39 0.72 0.74 0.79 0.84 0.80 -16.54%
P/EPS 135.07 21.78 17.34 15.39 16.88 13.26 13.80 46.20%
EY 0.74 4.59 5.77 6.50 5.92 7.54 7.25 -31.61%
DY 2.14 1.98 3.80 2.34 2.67 2.47 2.95 -5.20%
P/NAPS 0.56 0.71 1.31 1.65 1.56 1.81 1.55 -15.59%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 10/05/16 13/05/15 14/05/14 15/05/13 21/05/12 18/05/11 26/05/10 -
Price 2.20 3.05 5.59 6.65 4.50 4.30 3.83 -
P/RPS 0.26 0.39 0.73 0.96 0.79 0.75 0.82 -17.40%
P/EPS 126.99 21.92 17.53 19.99 16.92 11.74 14.17 44.07%
EY 0.79 4.56 5.71 5.00 5.91 8.52 7.06 -30.55%
DY 2.27 1.97 3.76 1.80 2.67 2.79 2.87 -3.83%
P/NAPS 0.52 0.72 1.32 2.15 1.56 1.60 1.59 -16.98%

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