[TCHONG] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 114.24%
YoY- 18.56%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,402,456 1,510,331 1,263,878 1,353,749 1,180,900 879,981 835,360 9.01%
PBT 11,419 10,972 15,373 95,710 74,568 45,932 66,299 -25.38%
Tax -12,074 -7,930 -7,128 -28,426 -18,440 -15,168 -13,844 -2.25%
NP -655 3,042 8,245 67,284 56,128 30,764 52,455 -
-
NP to SH 1,353 5,177 8,667 67,839 57,217 31,044 52,071 -45.54%
-
Tax Rate 105.74% 72.27% 46.37% 29.70% 24.73% 33.02% 20.88% -
Total Cost 1,403,111 1,507,289 1,255,633 1,286,465 1,124,772 849,217 782,905 10.20%
-
Net Worth 2,871,721 2,804,754 2,749,980 2,709,642 1,305,032 1,842,795 1,681,801 9.31%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 6,526 19,659 19,549 39,175 39,150 39,208 39,151 -25.79%
Div Payout % 482.38% 379.75% 225.56% 57.75% 68.43% 126.30% 75.19% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 2,871,721 2,804,754 2,749,980 2,709,642 1,305,032 1,842,795 1,681,801 9.31%
NOSH 672,000 655,316 651,654 652,925 652,516 653,473 652,518 0.49%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -0.05% 0.20% 0.65% 4.97% 4.75% 3.50% 6.28% -
ROE 0.05% 0.18% 0.32% 2.50% 4.38% 1.68% 3.10% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 214.88 230.47 193.95 207.34 180.98 134.66 128.02 9.00%
EPS 0.21 0.79 1.33 10.39 8.76 4.76 7.98 -45.43%
DPS 1.00 3.00 3.00 6.00 6.00 6.00 6.00 -25.79%
NAPS 4.40 4.28 4.22 4.15 2.00 2.82 2.5774 9.31%
Adjusted Per Share Value based on latest NOSH - 652,925
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 215.14 231.69 193.88 207.67 181.16 134.99 128.15 9.00%
EPS 0.21 0.79 1.33 10.41 8.78 4.76 7.99 -45.44%
DPS 1.00 3.02 3.00 6.01 6.01 6.01 6.01 -25.81%
NAPS 4.4054 4.3026 4.2186 4.1567 2.002 2.8269 2.58 9.31%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.78 2.59 3.28 6.19 4.63 4.08 5.18 -
P/RPS 0.83 1.12 1.69 2.99 2.56 3.03 4.05 -23.19%
P/EPS 858.64 327.85 246.62 59.58 52.80 85.88 64.91 53.72%
EY 0.12 0.31 0.41 1.68 1.89 1.16 1.54 -34.61%
DY 0.56 1.16 0.91 0.97 1.30 1.47 1.16 -11.41%
P/NAPS 0.40 0.61 0.78 1.49 2.32 1.45 2.01 -23.57%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 23/02/16 25/02/15 26/02/14 27/02/13 24/02/12 24/02/11 -
Price 1.66 2.41 3.33 5.55 5.13 4.28 4.90 -
P/RPS 0.77 1.05 1.72 2.68 2.83 3.18 3.83 -23.44%
P/EPS 800.76 305.06 250.38 53.42 58.50 90.09 61.40 53.36%
EY 0.12 0.33 0.40 1.87 1.71 1.11 1.63 -35.23%
DY 0.60 1.24 0.90 1.08 1.17 1.40 1.22 -11.14%
P/NAPS 0.38 0.56 0.79 1.34 2.57 1.52 1.90 -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