[TCHONG] YoY Annualized 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- 104.29%
YoY- 166.1%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 5,663,132 6,276,240 5,040,772 5,745,356 3,932,272 4,526,968 3,481,468 8.43%
PBT -146,976 175,112 255,720 491,756 183,724 420,608 355,652 -
Tax -6,756 -72,296 -88,840 -155,100 -57,964 -126,388 -95,944 -35.71%
NP -153,732 102,816 166,880 336,656 125,760 294,220 259,708 -
-
NP to SH -148,832 105,392 165,896 336,380 126,412 296,320 258,696 -
-
Tax Rate - 41.29% 34.74% 31.54% 31.55% 30.05% 26.98% -
Total Cost 5,816,864 6,173,424 4,873,892 5,408,700 3,806,512 4,232,748 3,221,760 10.33%
-
Net Worth 2,741,642 2,778,279 2,756,224 2,024,025 1,880,610 1,755,728 1,572,798 9.69%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 2,741,642 2,778,279 2,756,224 2,024,025 1,880,610 1,755,728 1,572,798 9.69%
NOSH 652,771 652,178 653,133 652,911 652,989 652,687 652,613 0.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -2.71% 1.64% 3.31% 5.86% 3.20% 6.50% 7.46% -
ROE -5.43% 3.79% 6.02% 16.62% 6.72% 16.88% 16.45% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 867.55 962.35 771.78 879.96 602.20 693.59 533.47 8.43%
EPS -22.80 16.16 25.40 51.52 19.36 45.40 39.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.20 4.26 4.22 3.10 2.88 2.69 2.41 9.69%
Adjusted Per Share Value based on latest NOSH - 652,911
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 868.75 962.81 773.28 881.37 603.23 694.46 534.07 8.43%
EPS -22.83 16.17 25.45 51.60 19.39 45.46 39.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2058 4.262 4.2282 3.105 2.8849 2.6934 2.4127 9.69%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.34 3.03 5.53 5.12 4.49 4.86 3.73 -
P/RPS 0.27 0.31 0.72 0.58 0.75 0.70 0.70 -14.66%
P/EPS -10.26 18.75 21.77 9.94 23.19 10.70 9.41 -
EY -9.74 5.33 4.59 10.06 4.31 9.34 10.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.71 1.31 1.65 1.56 1.81 1.55 -15.59%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 10/05/16 13/05/15 14/05/14 15/05/13 21/05/12 18/05/11 26/05/10 -
Price 2.20 3.05 5.59 6.65 4.50 4.30 3.83 -
P/RPS 0.25 0.32 0.72 0.76 0.75 0.62 0.72 -16.14%
P/EPS -9.65 18.87 22.01 12.91 23.25 9.47 9.66 -
EY -10.36 5.30 4.54 7.75 4.30 10.56 10.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.72 1.32 2.15 1.56 1.60 1.59 -16.98%

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