[TCHONG] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 1.8%
YoY- -57.34%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,180,900 938,074 985,841 983,068 879,981 905,356 942,992 16.10%
PBT 74,568 44,451 60,401 45,931 45,932 74,177 79,772 -4.37%
Tax -18,440 -12,341 -17,727 -14,491 -15,168 -19,609 -23,238 -14.22%
NP 56,128 32,110 42,674 31,440 30,764 54,568 56,534 -0.47%
-
NP to SH 57,217 32,624 43,215 31,603 31,044 54,558 56,462 0.88%
-
Tax Rate 24.73% 27.76% 29.35% 31.55% 33.02% 26.44% 29.13% -
Total Cost 1,124,772 905,964 943,167 951,628 849,217 850,788 886,458 17.11%
-
Net Worth 1,305,032 1,892,409 1,900,987 1,880,610 1,842,795 1,807,723 1,781,979 -18.67%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 39,150 - 39,466 - 39,208 - 39,164 -0.02%
Div Payout % 68.43% - 91.33% - 126.30% - 69.36% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,305,032 1,892,409 1,900,987 1,880,610 1,842,795 1,807,723 1,781,979 -18.67%
NOSH 652,516 652,554 657,781 652,989 653,473 652,607 652,739 -0.02%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 4.75% 3.42% 4.33% 3.20% 3.50% 6.03% 6.00% -
ROE 4.38% 1.72% 2.27% 1.68% 1.68% 3.02% 3.17% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 180.98 143.75 149.87 150.55 134.66 138.73 144.47 16.12%
EPS 8.76 5.00 6.62 4.84 4.76 8.36 8.65 0.84%
DPS 6.00 0.00 6.00 0.00 6.00 0.00 6.00 0.00%
NAPS 2.00 2.90 2.89 2.88 2.82 2.77 2.73 -18.65%
Adjusted Per Share Value based on latest NOSH - 652,989
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 175.73 139.59 146.70 146.29 130.95 134.73 140.33 16.10%
EPS 8.51 4.85 6.43 4.70 4.62 8.12 8.40 0.86%
DPS 5.83 0.00 5.87 0.00 5.83 0.00 5.83 0.00%
NAPS 1.942 2.8161 2.8289 2.7985 2.7423 2.6901 2.6518 -18.67%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 4.63 4.66 4.51 4.49 4.08 4.49 4.74 -
P/RPS 2.56 3.24 3.01 2.98 3.03 3.24 3.28 -15.16%
P/EPS 52.80 93.21 68.65 92.77 85.88 53.71 54.80 -2.43%
EY 1.89 1.07 1.46 1.08 1.16 1.86 1.82 2.53%
DY 1.30 0.00 1.33 0.00 1.47 0.00 1.27 1.56%
P/NAPS 2.32 1.61 1.56 1.56 1.45 1.62 1.74 21.03%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 28/11/12 15/08/12 21/05/12 24/02/12 17/11/11 18/08/11 -
Price 5.13 4.44 4.50 4.50 4.28 4.43 4.83 -
P/RPS 2.83 3.09 3.00 2.99 3.18 3.19 3.34 -10.41%
P/EPS 58.50 88.81 68.50 92.98 90.09 52.99 55.84 3.13%
EY 1.71 1.13 1.46 1.08 1.11 1.89 1.79 -2.98%
DY 1.17 0.00 1.33 0.00 1.40 0.00 1.24 -3.78%
P/NAPS 2.57 1.53 1.56 1.56 1.52 1.60 1.77 28.08%

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