[TCHONG] QoQ 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- 46.98%
YoY- 166.1%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
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 1,353,749 1,267,761 1,140,642 1,436,339 1,180,900 938,074 985,841 23.47%
PBT 95,710 49,664 91,809 122,939 74,568 44,451 60,401 35.80%
Tax -28,426 -32,681 -24,613 -38,775 -18,440 -12,341 -17,727 36.88%
NP 67,284 16,983 67,196 84,164 56,128 32,110 42,674 35.35%
-
NP to SH 67,839 31,665 67,353 84,095 57,217 32,624 43,215 34.96%
-
Tax Rate 29.70% 65.80% 26.81% 31.54% 24.73% 27.76% 29.35% -
Total Cost 1,286,465 1,250,778 1,073,446 1,352,175 1,124,772 905,964 943,167 22.92%
-
Net Worth 2,709,642 2,023,948 2,062,359 2,024,025 1,305,032 1,892,409 1,900,987 26.57%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 39,175 - 97,896 - 39,150 - 39,466 -0.49%
Div Payout % 57.75% - 145.35% - 68.43% - 91.33% -
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 2,709,642 2,023,948 2,062,359 2,024,025 1,305,032 1,892,409 1,900,987 26.57%
NOSH 652,925 652,886 652,645 652,911 652,516 652,554 657,781 -0.49%
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 4.97% 1.34% 5.89% 5.86% 4.75% 3.42% 4.33% -
ROE 2.50% 1.56% 3.27% 4.15% 4.38% 1.72% 2.27% -
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 207.34 194.18 174.77 219.99 180.98 143.75 149.87 24.08%
EPS 10.39 4.85 10.32 12.88 8.76 5.00 6.62 34.94%
DPS 6.00 0.00 15.00 0.00 6.00 0.00 6.00 0.00%
NAPS 4.15 3.10 3.16 3.10 2.00 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 207.67 194.48 174.98 220.34 181.16 143.91 151.23 23.47%
EPS 10.41 4.86 10.33 12.90 8.78 5.00 6.63 34.97%
DPS 6.01 0.00 15.02 0.00 6.01 0.00 6.05 -0.44%
NAPS 4.1567 3.1048 3.1638 3.105 2.002 2.903 2.9162 26.57%
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 2.99 3.23 3.75 2.33 2.56 3.24 3.01 -0.44%
P/EPS 59.58 129.28 63.57 39.75 52.80 93.21 68.65 -8.99%
EY 1.68 0.77 1.57 2.52 1.89 1.07 1.46 9.78%
DY 0.97 0.00 2.29 0.00 1.30 0.00 1.33 -18.92%
P/NAPS 1.49 2.02 2.08 1.65 2.32 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 2.68 3.30 3.34 3.02 2.83 3.09 3.00 -7.22%
P/EPS 53.42 131.96 56.49 51.63 58.50 88.81 68.50 -15.23%
EY 1.87 0.76 1.77 1.94 1.71 1.13 1.46 17.88%
DY 1.08 0.00 2.57 0.00 1.17 0.00 1.33 -12.92%
P/NAPS 1.34 2.06 1.84 2.15 2.57 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