[TCHONG] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 20.91%
YoY- 70.43%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 4,058,301 4,206,323 3,496,750 3,844,742 2,906,983 2,980,090 2,669,888 7.22%
PBT -54,499 104,280 155,472 264,412 150,783 259,101 256,454 -
Tax -3,880 -37,420 -44,063 -96,069 -44,559 -74,444 -77,822 -39.30%
NP -58,379 66,860 111,409 168,343 106,224 184,657 178,632 -
-
NP to SH -56,296 69,688 97,186 183,113 107,442 185,100 177,669 -
-
Tax Rate - 35.88% 28.34% 36.33% 29.55% 28.73% 30.35% -
Total Cost 4,116,680 4,139,463 3,385,341 3,676,399 2,800,759 2,795,433 2,491,256 8.72%
-
Net Worth 2,702,028 2,792,740 2,747,837 2,023,708 1,893,054 1,808,560 1,631,787 8.76%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 6,526 13,050 19,580 97,921 39,166 39,174 39,162 -25.79%
Div Payout % 0.00% 18.73% 20.15% 53.48% 36.45% 21.16% 22.04% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 2,702,028 2,792,740 2,747,837 2,023,708 1,893,054 1,808,560 1,631,787 8.76%
NOSH 672,000 652,509 652,693 652,809 652,777 652,910 652,714 0.48%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -1.44% 1.59% 3.19% 4.38% 3.65% 6.20% 6.69% -
ROE -2.08% 2.50% 3.54% 9.05% 5.68% 10.23% 10.89% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 621.81 644.64 535.74 588.95 445.33 456.43 409.04 7.22%
EPS -8.63 10.68 14.89 28.05 16.46 28.35 27.22 -
DPS 1.00 2.00 3.00 15.00 6.00 6.00 6.00 -25.79%
NAPS 4.14 4.28 4.21 3.10 2.90 2.77 2.50 8.76%
Adjusted Per Share Value based on latest NOSH - 652,886
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 603.91 625.94 520.35 572.13 432.59 443.47 397.30 7.22%
EPS -8.38 10.37 14.46 27.25 15.99 27.54 26.44 -
DPS 0.97 1.94 2.91 14.57 5.83 5.83 5.83 -25.81%
NAPS 4.0209 4.1559 4.089 3.0115 2.817 2.6913 2.4283 8.76%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.93 2.40 4.57 6.27 4.66 4.49 5.96 -
P/RPS 0.31 0.37 0.85 1.06 1.05 0.98 1.46 -22.74%
P/EPS -22.38 22.47 30.69 22.35 28.31 15.84 21.90 -
EY -4.47 4.45 3.26 4.47 3.53 6.31 4.57 -
DY 0.52 0.83 0.66 2.39 1.29 1.34 1.01 -10.46%
P/NAPS 0.47 0.56 1.09 2.02 1.61 1.62 2.38 -23.67%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 18/11/15 26/11/14 20/11/13 28/11/12 17/11/11 19/11/10 -
Price 1.85 2.88 4.10 6.40 4.44 4.43 5.62 -
P/RPS 0.30 0.45 0.77 1.09 1.00 0.97 1.37 -22.34%
P/EPS -21.45 26.97 27.54 22.82 26.98 15.63 20.65 -
EY -4.66 3.71 3.63 4.38 3.71 6.40 4.84 -
DY 0.54 0.69 0.73 2.34 1.35 1.35 1.07 -10.76%
P/NAPS 0.45 0.67 0.97 2.06 1.53 1.60 2.25 -23.50%

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