[TCHONG] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 11.12%
YoY- 50.41%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 5,610,649 5,245,612 4,969,254 4,695,955 3,754,246 3,781,690 3,264,249 9.43%
PBT 399 92,185 290,660 333,767 226,441 322,811 271,544 -66.24%
Tax -23,130 -42,081 -97,977 -94,169 -66,995 -90,745 -64,661 -15.73%
NP -22,731 50,104 192,683 239,598 159,446 232,066 206,883 -
-
NP to SH -17,437 51,044 194,820 241,289 160,420 231,954 205,486 -
-
Tax Rate 5,796.99% 45.65% 33.71% 28.21% 29.59% 28.11% 23.81% -
Total Cost 5,633,380 5,195,508 4,776,571 4,456,357 3,594,800 3,549,624 3,057,366 10.71%
-
Net Worth 2,721,162 2,779,600 2,767,152 2,062,359 1,900,987 1,781,979 1,619,122 9.02%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 26,200 32,599 58,754 137,047 78,675 78,315 78,361 -16.67%
Div Payout % 0.00% 63.87% 30.16% 56.80% 49.04% 33.76% 38.13% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 2,721,162 2,779,600 2,767,152 2,062,359 1,900,987 1,781,979 1,619,122 9.02%
NOSH 654,125 652,488 652,630 652,645 657,781 652,739 652,871 0.03%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -0.41% 0.96% 3.88% 5.10% 4.25% 6.14% 6.34% -
ROE -0.64% 1.84% 7.04% 11.70% 8.44% 13.02% 12.69% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 857.73 803.94 761.42 719.53 570.74 579.36 499.98 9.40%
EPS -2.67 7.82 29.85 36.97 24.39 35.54 31.47 -
DPS 4.00 5.00 9.00 21.00 12.00 12.00 12.00 -16.71%
NAPS 4.16 4.26 4.24 3.16 2.89 2.73 2.48 8.99%
Adjusted Per Share Value based on latest NOSH - 652,645
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 834.92 780.60 739.47 698.80 558.67 562.75 485.75 9.43%
EPS -2.59 7.60 28.99 35.91 23.87 34.52 30.58 -
DPS 3.90 4.85 8.74 20.39 11.71 11.65 11.66 -16.67%
NAPS 4.0493 4.1363 4.1178 3.069 2.8289 2.6518 2.4094 9.02%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.92 2.95 5.08 6.56 4.51 4.74 4.30 -
P/RPS 0.22 0.37 0.67 0.91 0.79 0.82 0.86 -20.30%
P/EPS -72.03 37.71 17.02 17.74 18.49 13.34 13.66 -
EY -1.39 2.65 5.88 5.64 5.41 7.50 7.32 -
DY 2.08 1.69 1.77 3.20 2.66 2.53 2.79 -4.77%
P/NAPS 0.46 0.69 1.20 2.08 1.56 1.74 1.73 -19.79%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 19/08/16 28/08/15 22/08/14 29/08/13 15/08/12 18/08/11 18/08/10 -
Price 1.93 2.55 5.16 5.83 4.50 4.83 5.19 -
P/RPS 0.23 0.32 0.68 0.81 0.79 0.83 1.04 -22.21%
P/EPS -72.40 32.60 17.29 15.77 18.45 13.59 16.49 -
EY -1.38 3.07 5.79 6.34 5.42 7.36 6.06 -
DY 2.07 1.96 1.74 3.60 2.67 2.48 2.31 -1.81%
P/NAPS 0.46 0.60 1.22 1.84 1.56 1.77 2.09 -22.27%

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