[TCHONG] QoQ Annualized Quarter 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- 104.29%
YoY- 166.1%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 5,198,491 5,126,322 5,153,962 5,745,356 4,087,883 3,875,977 3,937,818 20.28%
PBT 360,122 352,549 429,496 491,756 225,351 201,044 212,664 41.93%
Tax -124,495 -128,092 -126,776 -155,100 -62,999 -59,412 -64,436 54.93%
NP 235,627 224,457 302,720 336,656 162,352 141,632 148,228 36.09%
-
NP to SH 250,952 244,150 302,896 336,380 164,659 143,256 149,636 41.02%
-
Tax Rate 34.57% 36.33% 29.52% 31.54% 27.96% 29.55% 30.30% -
Total Cost 4,962,864 4,901,865 4,851,242 5,408,700 3,925,531 3,734,345 3,789,590 19.64%
-
Net Worth 2,709,289 2,023,708 2,062,826 2,024,025 1,965,421 1,893,054 1,895,111 26.82%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 137,096 130,561 195,837 - 78,355 52,222 78,689 44.64%
Div Payout % 54.63% 53.48% 64.66% - 47.59% 36.45% 52.59% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 2,709,289 2,023,708 2,062,826 2,024,025 1,965,421 1,893,054 1,895,111 26.82%
NOSH 652,840 652,809 652,793 652,911 652,964 652,777 655,748 -0.29%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.53% 4.38% 5.87% 5.86% 3.97% 3.65% 3.76% -
ROE 9.26% 12.06% 14.68% 16.62% 8.38% 7.57% 7.90% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 796.29 785.27 789.52 879.96 626.05 593.77 600.51 20.63%
EPS 38.44 37.40 46.40 51.52 25.22 21.95 22.92 41.02%
DPS 21.00 20.00 30.00 0.00 12.00 8.00 12.00 45.07%
NAPS 4.15 3.10 3.16 3.10 3.01 2.90 2.89 27.19%
Adjusted Per Share Value based on latest NOSH - 652,911
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 797.47 786.40 790.64 881.37 627.10 594.59 604.08 20.28%
EPS 38.50 37.45 46.47 51.60 25.26 21.98 22.95 41.05%
DPS 21.03 20.03 30.04 0.00 12.02 8.01 12.07 44.64%
NAPS 4.1562 3.1045 3.1645 3.105 3.0151 2.904 2.9072 26.82%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 6.19 6.27 6.56 5.12 4.63 4.66 4.51 -
P/RPS 0.78 0.80 0.83 0.58 0.74 0.78 0.75 2.64%
P/EPS 16.10 16.76 14.14 9.94 18.36 21.23 19.76 -12.73%
EY 6.21 5.96 7.07 10.06 5.45 4.71 5.06 14.58%
DY 3.39 3.19 4.57 0.00 2.59 1.72 2.66 17.49%
P/NAPS 1.49 2.02 2.08 1.65 1.54 1.61 1.56 -3.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 20/11/13 29/08/13 15/05/13 27/02/13 28/11/12 15/08/12 -
Price 5.55 6.40 5.83 6.65 5.13 4.44 4.50 -
P/RPS 0.70 0.82 0.74 0.76 0.82 0.75 0.75 -4.48%
P/EPS 14.44 17.11 12.56 12.91 20.34 20.23 19.72 -18.71%
EY 6.93 5.84 7.96 7.75 4.92 4.94 5.07 23.09%
DY 3.78 3.13 5.15 0.00 2.34 1.80 2.67 26.00%
P/NAPS 1.34 2.06 1.84 2.15 1.70 1.53 1.56 -9.61%

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