[TCHONG] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 14.94%
YoY- -23.82%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 5,716,654 4,760,628 5,198,491 4,087,883 3,860,071 3,505,248 2,856,886 12.24%
PBT 115,252 170,845 360,122 225,351 305,033 322,753 177,226 -6.91%
Tax -45,350 -51,191 -124,495 -62,999 -89,612 -91,666 -22,922 12.03%
NP 69,902 119,654 235,627 162,352 215,421 231,087 154,304 -12.35%
-
NP to SH 74,865 105,853 250,952 164,659 216,144 229,740 153,326 -11.25%
-
Tax Rate 39.35% 29.96% 34.57% 27.96% 29.38% 28.40% 12.93% -
Total Cost 5,646,752 4,640,974 4,962,864 3,925,531 3,644,650 3,274,161 2,702,582 13.06%
-
Net Worth 2,793,567 2,754,005 2,709,289 1,965,421 1,840,869 1,682,670 1,518,011 10.69%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 32,635 39,156 137,096 78,355 78,334 78,342 72,011 -12.35%
Div Payout % 43.59% 36.99% 54.63% 47.59% 36.24% 34.10% 46.97% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 2,793,567 2,754,005 2,709,289 1,965,421 1,840,869 1,682,670 1,518,011 10.69%
NOSH 652,702 652,607 652,840 652,964 652,790 652,855 654,654 -0.04%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 1.22% 2.51% 4.53% 3.97% 5.58% 6.59% 5.40% -
ROE 2.68% 3.84% 9.26% 8.38% 11.74% 13.65% 10.10% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 875.84 729.48 796.29 626.05 591.32 536.91 436.40 12.30%
EPS 11.47 16.22 38.44 25.22 33.11 35.19 23.42 -11.21%
DPS 5.00 6.00 21.00 12.00 12.00 12.00 11.00 -12.30%
NAPS 4.28 4.22 4.15 3.01 2.82 2.5774 2.3188 10.74%
Adjusted Per Share Value based on latest NOSH - 652,516
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 876.96 730.30 797.47 627.10 592.15 537.72 438.26 12.24%
EPS 11.48 16.24 38.50 25.26 33.16 35.24 23.52 -11.26%
DPS 5.01 6.01 21.03 12.02 12.02 12.02 11.05 -12.34%
NAPS 4.2855 4.2248 4.1562 3.0151 2.824 2.5813 2.3287 10.69%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.59 3.28 6.19 4.63 4.08 5.18 3.12 -
P/RPS 0.30 0.45 0.78 0.74 0.69 0.96 0.71 -13.36%
P/EPS 22.58 20.22 16.10 18.36 12.32 14.72 13.32 9.19%
EY 4.43 4.95 6.21 5.45 8.12 6.79 7.51 -8.41%
DY 1.93 1.83 3.39 2.59 2.94 2.32 3.53 -9.56%
P/NAPS 0.61 0.78 1.49 1.54 1.45 2.01 1.35 -12.39%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 25/02/15 26/02/14 27/02/13 24/02/12 24/02/11 22/02/10 -
Price 2.41 3.33 5.55 5.13 4.28 4.90 3.05 -
P/RPS 0.28 0.46 0.70 0.82 0.72 0.91 0.70 -14.15%
P/EPS 21.01 20.53 14.44 20.34 12.93 13.92 13.02 8.29%
EY 4.76 4.87 6.93 4.92 7.74 7.18 7.68 -7.65%
DY 2.07 1.80 3.78 2.34 2.80 2.45 3.61 -8.84%
P/NAPS 0.56 0.79 1.34 1.70 1.52 1.90 1.32 -13.31%

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