[TCHONG] YoY Annualized 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- -41.51%
YoY- -57.34%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 6,276,240 5,040,772 5,745,356 3,932,272 4,526,968 3,481,468 2,771,576 14.58%
PBT 175,112 255,720 491,756 183,724 420,608 355,652 194,216 -1.71%
Tax -72,296 -88,840 -155,100 -57,964 -126,388 -95,944 -26,984 17.84%
NP 102,816 166,880 336,656 125,760 294,220 259,708 167,232 -7.78%
-
NP to SH 105,392 165,896 336,380 126,412 296,320 258,696 166,328 -7.31%
-
Tax Rate 41.29% 34.74% 31.54% 31.55% 30.05% 26.98% 13.89% -
Total Cost 6,173,424 4,873,892 5,408,700 3,806,512 4,232,748 3,221,760 2,604,344 15.46%
-
Net Worth 2,778,279 2,756,224 2,024,025 1,880,610 1,755,728 1,572,798 1,474,633 11.12%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 2,778,279 2,756,224 2,024,025 1,880,610 1,755,728 1,572,798 1,474,633 11.12%
NOSH 652,178 653,133 652,911 652,989 652,687 652,613 664,249 -0.30%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 1.64% 3.31% 5.86% 3.20% 6.50% 7.46% 6.03% -
ROE 3.79% 6.02% 16.62% 6.72% 16.88% 16.45% 11.28% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 962.35 771.78 879.96 602.20 693.59 533.47 417.25 14.93%
EPS 16.16 25.40 51.52 19.36 45.40 39.64 25.04 -7.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.26 4.22 3.10 2.88 2.69 2.41 2.22 11.46%
Adjusted Per Share Value based on latest NOSH - 652,989
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 933.96 750.11 854.96 585.16 673.66 518.08 412.44 14.58%
EPS 15.68 24.69 50.06 18.81 44.10 38.50 24.75 -7.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1343 4.1015 3.0119 2.7985 2.6127 2.3405 2.1944 11.12%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 3.03 5.53 5.12 4.49 4.86 3.73 1.23 -
P/RPS 0.31 0.72 0.58 0.75 0.70 0.70 0.29 1.11%
P/EPS 18.75 21.77 9.94 23.19 10.70 9.41 4.91 25.00%
EY 5.33 4.59 10.06 4.31 9.34 10.63 20.36 -20.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.31 1.65 1.56 1.81 1.55 0.55 4.34%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 13/05/15 14/05/14 15/05/13 21/05/12 18/05/11 26/05/10 28/05/09 -
Price 3.05 5.59 6.65 4.50 4.30 3.83 1.59 -
P/RPS 0.32 0.72 0.76 0.75 0.62 0.72 0.38 -2.82%
P/EPS 18.87 22.01 12.91 23.25 9.47 9.66 6.35 19.89%
EY 5.30 4.54 7.75 4.30 10.56 10.35 15.75 -16.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.32 2.15 1.56 1.60 1.59 0.72 0.00%

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