[TCHONG] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 2.79%
YoY- 52.41%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 4,662,333 4,695,488 5,040,772 5,198,491 5,126,322 5,153,962 5,745,356 -12.98%
PBT 207,296 290,572 255,720 360,122 352,549 429,496 491,756 -43.75%
Tax -58,750 -73,740 -88,840 -124,495 -128,092 -126,776 -155,100 -47.61%
NP 148,545 216,832 166,880 235,627 224,457 302,720 336,656 -42.01%
-
NP to SH 129,581 190,632 165,896 250,952 244,150 302,896 336,380 -47.02%
-
Tax Rate 28.34% 25.38% 34.74% 34.57% 36.33% 29.52% 31.54% -
Total Cost 4,513,788 4,478,656 4,873,892 4,962,864 4,901,865 4,851,242 5,408,700 -11.34%
-
Net Worth 2,747,837 2,768,080 2,756,224 2,709,289 2,023,708 2,062,826 2,024,025 22.58%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 26,107 39,170 - 137,096 130,561 195,837 - -
Div Payout % 20.15% 20.55% - 54.63% 53.48% 64.66% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 2,747,837 2,768,080 2,756,224 2,709,289 2,023,708 2,062,826 2,024,025 22.58%
NOSH 652,693 652,849 653,133 652,840 652,809 652,793 652,911 -0.02%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.19% 4.62% 3.31% 4.53% 4.38% 5.87% 5.86% -
ROE 4.72% 6.89% 6.02% 9.26% 12.06% 14.68% 16.62% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 714.32 719.23 771.78 796.29 785.27 789.52 879.96 -12.96%
EPS 19.85 29.20 25.40 38.44 37.40 46.40 51.52 -47.02%
DPS 4.00 6.00 0.00 21.00 20.00 30.00 0.00 -
NAPS 4.21 4.24 4.22 4.15 3.10 3.16 3.10 22.61%
Adjusted Per Share Value based on latest NOSH - 652,925
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 693.80 698.73 750.11 773.58 762.85 766.96 854.96 -12.98%
EPS 19.28 28.37 24.69 37.34 36.33 45.07 50.06 -47.03%
DPS 3.89 5.83 0.00 20.40 19.43 29.14 0.00 -
NAPS 4.089 4.1192 4.1015 4.0317 3.0115 3.0697 3.0119 22.58%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 4.57 5.08 5.53 6.19 6.27 6.56 5.12 -
P/RPS 0.64 0.71 0.72 0.78 0.80 0.83 0.58 6.77%
P/EPS 23.02 17.40 21.77 16.10 16.76 14.14 9.94 74.95%
EY 4.34 5.75 4.59 6.21 5.96 7.07 10.06 -42.87%
DY 0.88 1.18 0.00 3.39 3.19 4.57 0.00 -
P/NAPS 1.09 1.20 1.31 1.49 2.02 2.08 1.65 -24.12%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 22/08/14 14/05/14 26/02/14 20/11/13 29/08/13 15/05/13 -
Price 4.10 5.16 5.59 5.55 6.40 5.83 6.65 -
P/RPS 0.57 0.72 0.72 0.70 0.82 0.74 0.76 -17.43%
P/EPS 20.65 17.67 22.01 14.44 17.11 12.56 12.91 36.73%
EY 4.84 5.66 4.54 6.93 5.84 7.96 7.75 -26.91%
DY 0.98 1.16 0.00 3.78 3.13 5.15 0.00 -
P/NAPS 0.97 1.22 1.32 1.34 2.06 1.84 2.15 -41.14%

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