[TCHONG] QoQ Cumulative 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- 20.91%
YoY- 70.43%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 2,347,744 1,260,193 5,198,491 3,844,742 2,576,981 1,436,339 4,087,883 -30.97%
PBT 145,286 63,930 360,122 264,412 214,748 122,939 225,351 -25.43%
Tax -36,870 -22,210 -124,495 -96,069 -63,388 -38,775 -62,999 -30.10%
NP 108,416 41,720 235,627 168,343 151,360 84,164 162,352 -23.65%
-
NP to SH 95,316 41,474 250,952 183,113 151,448 84,095 164,659 -30.61%
-
Tax Rate 25.38% 34.74% 34.57% 36.33% 29.52% 31.54% 27.96% -
Total Cost 2,239,328 1,218,473 4,962,864 3,676,399 2,425,621 1,352,175 3,925,531 -31.28%
-
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 19,585 - 137,096 97,921 97,918 - 78,355 -60.42%
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 3.44% 1.50% 9.26% 9.05% 7.34% 4.15% 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 359.62 192.95 796.29 588.95 394.76 219.99 626.05 -30.96%
EPS 14.60 6.35 38.44 28.05 23.20 12.88 25.22 -30.60%
DPS 3.00 0.00 21.00 15.00 15.00 0.00 12.00 -60.41%
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 349.37 187.53 773.58 572.13 383.48 213.74 608.32 -30.97%
EPS 14.18 6.17 37.34 27.25 22.54 12.51 24.50 -30.61%
DPS 2.91 0.00 20.40 14.57 14.57 0.00 11.66 -60.46%
NAPS 4.1192 4.1015 4.0317 3.0115 3.0697 3.0119 2.9247 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 1.41 2.87 0.78 1.06 1.66 2.33 0.74 53.87%
P/EPS 34.79 87.09 16.10 22.35 28.28 39.75 18.36 53.30%
EY 2.87 1.15 6.21 4.47 3.54 2.52 5.45 -34.86%
DY 0.59 0.00 3.39 2.39 2.29 0.00 2.59 -62.80%
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 1.43 2.90 0.70 1.09 1.48 3.02 0.82 45.02%
P/EPS 35.34 88.03 14.44 22.82 25.13 51.63 20.34 44.67%
EY 2.83 1.14 6.93 4.38 3.98 1.94 4.92 -30.90%
DY 0.58 0.00 3.78 2.34 2.57 0.00 2.34 -60.64%
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