[TCHONG] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -19.39%
YoY- 70.43%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 4,695,488 5,040,772 5,198,491 5,126,322 5,153,962 5,745,356 4,087,883 9.70%
PBT 290,572 255,720 360,122 352,549 429,496 491,756 225,351 18.52%
Tax -73,740 -88,840 -124,495 -128,092 -126,776 -155,100 -62,999 11.09%
NP 216,832 166,880 235,627 224,457 302,720 336,656 162,352 21.34%
-
NP to SH 190,632 165,896 250,952 244,150 302,896 336,380 164,659 10.28%
-
Tax Rate 25.38% 34.74% 34.57% 36.33% 29.52% 31.54% 27.96% -
Total Cost 4,478,656 4,873,892 4,962,864 4,901,865 4,851,242 5,408,700 3,925,531 9.21%
-
Net Worth 2,768,080 2,756,224 2,709,289 2,023,708 2,062,826 2,024,025 1,965,421 25.72%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 39,170 - 137,096 130,561 195,837 - 78,355 -37.09%
Div Payout % 20.55% - 54.63% 53.48% 64.66% - 47.59% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 2,768,080 2,756,224 2,709,289 2,023,708 2,062,826 2,024,025 1,965,421 25.72%
NOSH 652,849 653,133 652,840 652,809 652,793 652,911 652,964 -0.01%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 4.62% 3.31% 4.53% 4.38% 5.87% 5.86% 3.97% -
ROE 6.89% 6.02% 9.26% 12.06% 14.68% 16.62% 8.38% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 719.23 771.78 796.29 785.27 789.52 879.96 626.05 9.71%
EPS 29.20 25.40 38.44 37.40 46.40 51.52 25.22 10.29%
DPS 6.00 0.00 21.00 20.00 30.00 0.00 12.00 -37.08%
NAPS 4.24 4.22 4.15 3.10 3.16 3.10 3.01 25.73%
Adjusted Per Share Value based on latest NOSH - 652,886
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 720.31 773.28 797.47 786.40 790.64 881.37 627.10 9.70%
EPS 29.24 25.45 38.50 37.45 46.47 51.60 25.26 10.27%
DPS 6.01 0.00 21.03 20.03 30.04 0.00 12.02 -37.08%
NAPS 4.2464 4.2282 4.1562 3.1045 3.1645 3.105 3.0151 25.72%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 5.08 5.53 6.19 6.27 6.56 5.12 4.63 -
P/RPS 0.71 0.72 0.78 0.80 0.83 0.58 0.74 -2.72%
P/EPS 17.40 21.77 16.10 16.76 14.14 9.94 18.36 -3.52%
EY 5.75 4.59 6.21 5.96 7.07 10.06 5.45 3.64%
DY 1.18 0.00 3.39 3.19 4.57 0.00 2.59 -40.87%
P/NAPS 1.20 1.31 1.49 2.02 2.08 1.65 1.54 -15.36%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 14/05/14 26/02/14 20/11/13 29/08/13 15/05/13 27/02/13 -
Price 5.16 5.59 5.55 6.40 5.83 6.65 5.13 -
P/RPS 0.72 0.72 0.70 0.82 0.74 0.76 0.82 -8.32%
P/EPS 17.67 22.01 14.44 17.11 12.56 12.91 20.34 -8.97%
EY 5.66 4.54 6.93 5.84 7.96 7.75 4.92 9.81%
DY 1.16 0.00 3.78 3.13 5.15 0.00 2.34 -37.44%
P/NAPS 1.22 1.32 1.34 2.06 1.84 2.15 1.70 -19.89%

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