[TCHONG] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
14-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -38.86%
YoY- -50.68%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,263,878 1,149,006 1,087,551 1,260,193 1,353,749 1,267,761 1,140,642 7.05%
PBT 15,373 10,186 81,356 63,930 95,710 49,664 91,809 -69.52%
Tax -7,128 -7,193 -14,660 -22,210 -28,426 -32,681 -24,613 -56.12%
NP 8,245 2,993 66,696 41,720 67,284 16,983 67,196 -75.21%
-
NP to SH 8,667 1,870 53,842 41,474 67,839 31,665 67,353 -74.41%
-
Tax Rate 46.37% 70.62% 18.02% 34.74% 29.70% 65.80% 26.81% -
Total Cost 1,255,633 1,146,013 1,020,855 1,218,473 1,286,465 1,250,778 1,073,446 10.98%
-
Net Worth 2,749,980 2,714,724 2,767,152 2,756,224 2,709,642 2,023,948 2,062,359 21.08%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 19,549 - 19,578 - 39,175 - 97,896 -65.73%
Div Payout % 225.56% - 36.36% - 57.75% - 145.35% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 2,749,980 2,714,724 2,767,152 2,756,224 2,709,642 2,023,948 2,062,359 21.08%
NOSH 651,654 644,827 652,630 653,133 652,925 652,886 652,645 -0.10%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 0.65% 0.26% 6.13% 3.31% 4.97% 1.34% 5.89% -
ROE 0.32% 0.07% 1.95% 1.50% 2.50% 1.56% 3.27% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 193.95 178.19 166.64 192.95 207.34 194.18 174.77 7.16%
EPS 1.33 0.29 8.25 6.35 10.39 4.85 10.32 -74.39%
DPS 3.00 0.00 3.00 0.00 6.00 0.00 15.00 -65.70%
NAPS 4.22 4.21 4.24 4.22 4.15 3.10 3.16 21.20%
Adjusted Per Share Value based on latest NOSH - 653,133
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 193.88 176.26 166.84 193.32 207.67 194.48 174.98 7.05%
EPS 1.33 0.29 8.26 6.36 10.41 4.86 10.33 -74.40%
DPS 3.00 0.00 3.00 0.00 6.01 0.00 15.02 -65.73%
NAPS 4.2186 4.1645 4.2449 4.2282 4.1567 3.1048 3.1638 21.08%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 3.28 4.57 5.08 5.53 6.19 6.27 6.56 -
P/RPS 1.69 2.56 3.05 2.87 2.99 3.23 3.75 -41.13%
P/EPS 246.62 1,575.86 61.58 87.09 59.58 129.28 63.57 146.28%
EY 0.41 0.06 1.62 1.15 1.68 0.77 1.57 -59.04%
DY 0.91 0.00 0.59 0.00 0.97 0.00 2.29 -45.85%
P/NAPS 0.78 1.09 1.20 1.31 1.49 2.02 2.08 -47.90%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 26/11/14 22/08/14 14/05/14 26/02/14 20/11/13 29/08/13 -
Price 3.33 4.10 5.16 5.59 5.55 6.40 5.83 -
P/RPS 1.72 2.30 3.10 2.90 2.68 3.30 3.34 -35.67%
P/EPS 250.38 1,413.79 62.55 88.03 53.42 131.96 56.49 169.09%
EY 0.40 0.07 1.60 1.14 1.87 0.76 1.77 -62.79%
DY 0.90 0.00 0.58 0.00 1.08 0.00 2.57 -50.22%
P/NAPS 0.79 0.97 1.22 1.32 1.34 2.06 1.84 -42.99%

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