[TCHONG] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -9.95%
YoY- 102.42%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 5,453,446 5,665,456 4,695,488 5,153,962 3,937,818 4,149,468 3,596,584 7.17%
PBT -96,454 133,252 290,572 429,496 212,664 369,848 369,732 -
Tax -11,080 -55,520 -73,740 -126,776 -64,436 -109,670 -111,512 -31.91%
NP -107,534 77,732 216,832 302,720 148,228 260,178 258,220 -
-
NP to SH -103,590 81,014 190,632 302,896 149,636 261,084 256,656 -
-
Tax Rate - 41.67% 25.38% 29.52% 30.30% 29.65% 30.16% -
Total Cost 5,560,980 5,587,724 4,478,656 4,851,242 3,789,590 3,889,290 3,338,364 8.86%
-
Net Worth 2,713,692 2,778,741 2,768,080 2,062,826 1,895,111 1,781,898 1,618,786 8.98%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 13,046 26,091 39,170 195,837 78,689 78,325 78,328 -25.80%
Div Payout % 0.00% 32.21% 20.55% 64.66% 52.59% 30.00% 30.52% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 2,713,692 2,778,741 2,768,080 2,062,826 1,895,111 1,781,898 1,618,786 8.98%
NOSH 652,329 652,286 652,849 652,793 655,748 652,710 652,736 -0.01%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -1.97% 1.37% 4.62% 5.87% 3.76% 6.27% 7.18% -
ROE -3.82% 2.92% 6.89% 14.68% 7.90% 14.65% 15.85% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 836.00 868.55 719.23 789.52 600.51 635.73 551.00 7.18%
EPS -15.88 12.42 29.20 46.40 22.92 40.00 39.32 -
DPS 2.00 4.00 6.00 30.00 12.00 12.00 12.00 -25.79%
NAPS 4.16 4.26 4.24 3.16 2.89 2.73 2.48 8.99%
Adjusted Per Share Value based on latest NOSH - 652,645
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 811.52 843.07 698.73 766.96 585.98 617.48 535.21 7.17%
EPS -15.42 12.06 28.37 45.07 22.27 38.85 38.19 -
DPS 1.94 3.88 5.83 29.14 11.71 11.66 11.66 -25.81%
NAPS 4.0382 4.135 4.1192 3.0697 2.8201 2.6516 2.4089 8.98%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.92 2.95 5.08 6.56 4.51 4.74 4.30 -
P/RPS 0.23 0.34 0.71 0.83 0.75 0.75 0.78 -18.40%
P/EPS -12.09 23.75 17.40 14.14 19.76 11.85 10.94 -
EY -8.27 4.21 5.75 7.07 5.06 8.44 9.14 -
DY 1.04 1.36 1.18 4.57 2.66 2.53 2.79 -15.15%
P/NAPS 0.46 0.69 1.20 2.08 1.56 1.74 1.73 -19.79%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 19/08/16 28/08/15 22/08/14 29/08/13 15/08/12 18/08/11 18/08/10 -
Price 1.93 2.55 5.16 5.83 4.50 4.83 5.19 -
P/RPS 0.23 0.29 0.72 0.74 0.75 0.76 0.94 -20.89%
P/EPS -12.15 20.53 17.67 12.56 19.72 12.08 13.20 -
EY -8.23 4.87 5.66 7.96 5.07 8.28 7.58 -
DY 1.04 1.57 1.16 5.15 2.67 2.48 2.31 -12.44%
P/NAPS 0.46 0.60 1.22 1.84 1.56 1.77 2.09 -22.27%

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