[TCHONG] YoY TTM 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- -0.4%
YoY- 73.54%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 5,568,632 5,470,201 4,850,499 5,025,642 3,786,964 3,815,450 3,390,077 8.61%
PBT -43,527 119,653 251,182 338,980 196,715 325,400 299,163 -
Tax -11,810 -44,548 -72,489 -114,509 -59,727 -88,288 -77,474 -26.89%
NP -55,337 75,105 178,693 224,471 136,988 237,112 221,689 -
-
NP to SH -51,119 78,355 165,025 240,330 138,486 237,171 220,395 -
-
Tax Rate - 37.23% 28.86% 33.78% 30.36% 27.13% 25.90% -
Total Cost 5,623,969 5,395,096 4,671,806 4,801,171 3,649,976 3,578,338 3,168,388 10.02%
-
Net Worth 2,702,028 2,794,064 2,714,724 2,023,948 1,892,409 1,807,723 1,631,646 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 26,200 32,599 58,754 137,047 78,675 78,315 78,361 -16.67%
Div Payout % 0.00% 41.60% 35.60% 57.02% 56.81% 33.02% 35.56% -
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 2,794,064 2,714,724 2,023,948 1,892,409 1,807,723 1,631,646 8.76%
NOSH 652,664 652,818 644,827 652,886 652,554 652,607 652,658 0.00%
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 -0.99% 1.37% 3.68% 4.47% 3.62% 6.21% 6.54% -
ROE -1.89% 2.80% 6.08% 11.87% 7.32% 13.12% 13.51% -
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 853.22 837.94 752.22 769.76 580.33 584.65 519.43 8.61%
EPS -7.83 12.00 25.59 36.81 21.22 36.34 33.77 -
DPS 4.00 5.00 9.00 21.00 12.00 12.00 12.00 -16.71%
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 828.67 814.02 721.80 747.86 563.54 567.78 504.48 8.61%
EPS -7.61 11.66 24.56 35.76 20.61 35.29 32.80 -
DPS 3.90 4.85 8.74 20.39 11.71 11.65 11.66 -16.67%
NAPS 4.0209 4.1578 4.0398 3.0118 2.8161 2.6901 2.428 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 0.23 0.29 0.61 0.81 0.80 0.77 1.15 -23.50%
P/EPS -24.64 20.00 17.86 17.03 21.96 12.35 17.65 -
EY -4.06 5.00 5.60 5.87 4.55 8.09 5.67 -
DY 2.07 2.08 1.97 3.35 2.58 2.67 2.01 0.49%
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 0.22 0.34 0.55 0.83 0.77 0.76 1.08 -23.27%
P/EPS -23.62 23.99 16.02 17.39 20.92 12.19 16.64 -
EY -4.23 4.17 6.24 5.75 4.78 8.20 6.01 -
DY 2.16 1.74 2.20 3.28 2.70 2.71 2.14 0.15%
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