[TCHONG] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -24.51%
YoY- -40.2%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,140,642 1,436,339 1,180,900 938,074 985,841 983,068 879,981 18.90%
PBT 91,809 122,939 74,568 44,451 60,401 45,931 45,932 58.74%
Tax -24,613 -38,775 -18,440 -12,341 -17,727 -14,491 -15,168 38.12%
NP 67,196 84,164 56,128 32,110 42,674 31,440 30,764 68.42%
-
NP to SH 67,353 84,095 57,217 32,624 43,215 31,603 31,044 67.67%
-
Tax Rate 26.81% 31.54% 24.73% 27.76% 29.35% 31.55% 33.02% -
Total Cost 1,073,446 1,352,175 1,124,772 905,964 943,167 951,628 849,217 16.92%
-
Net Worth 2,062,359 2,024,025 1,305,032 1,892,409 1,900,987 1,880,610 1,842,795 7.80%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 97,896 - 39,150 - 39,466 - 39,208 84.14%
Div Payout % 145.35% - 68.43% - 91.33% - 126.30% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 2,062,359 2,024,025 1,305,032 1,892,409 1,900,987 1,880,610 1,842,795 7.80%
NOSH 652,645 652,911 652,516 652,554 657,781 652,989 653,473 -0.08%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 5.89% 5.86% 4.75% 3.42% 4.33% 3.20% 3.50% -
ROE 3.27% 4.15% 4.38% 1.72% 2.27% 1.68% 1.68% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 174.77 219.99 180.98 143.75 149.87 150.55 134.66 19.00%
EPS 10.32 12.88 8.76 5.00 6.62 4.84 4.76 67.59%
DPS 15.00 0.00 6.00 0.00 6.00 0.00 6.00 84.30%
NAPS 3.16 3.10 2.00 2.90 2.89 2.88 2.82 7.89%
Adjusted Per Share Value based on latest NOSH - 652,554
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 174.98 220.34 181.16 143.91 151.23 150.81 134.99 18.90%
EPS 10.33 12.90 8.78 5.00 6.63 4.85 4.76 67.70%
DPS 15.02 0.00 6.01 0.00 6.05 0.00 6.01 84.26%
NAPS 3.1638 3.105 2.002 2.903 2.9162 2.8849 2.8269 7.80%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 6.56 5.12 4.63 4.66 4.51 4.49 4.08 -
P/RPS 3.75 2.33 2.56 3.24 3.01 2.98 3.03 15.28%
P/EPS 63.57 39.75 52.80 93.21 68.65 92.77 85.88 -18.18%
EY 1.57 2.52 1.89 1.07 1.46 1.08 1.16 22.37%
DY 2.29 0.00 1.30 0.00 1.33 0.00 1.47 34.41%
P/NAPS 2.08 1.65 2.32 1.61 1.56 1.56 1.45 27.22%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 15/05/13 27/02/13 28/11/12 15/08/12 21/05/12 24/02/12 -
Price 5.83 6.65 5.13 4.44 4.50 4.50 4.28 -
P/RPS 3.34 3.02 2.83 3.09 3.00 2.99 3.18 3.32%
P/EPS 56.49 51.63 58.50 88.81 68.50 92.98 90.09 -26.76%
EY 1.77 1.94 1.71 1.13 1.46 1.08 1.11 36.52%
DY 2.57 0.00 1.17 0.00 1.33 0.00 1.40 49.97%
P/NAPS 1.84 2.15 2.57 1.53 1.56 1.56 1.52 13.59%

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