[TCHONG] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -19.65%
YoY- -27.38%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 5,069,495 5,022,345 4,541,154 3,711,397 3,766,623 3,034,359 3,129,113 8.36%
PBT 150,693 301,113 302,359 245,812 338,992 217,585 288,657 -10.26%
Tax -47,055 -107,930 -87,283 -72,506 -99,276 -40,162 -55,477 -2.70%
NP 103,638 193,183 215,076 173,306 239,716 177,423 233,180 -12.63%
-
NP to SH 90,727 208,331 217,151 173,667 239,147 176,418 233,326 -14.56%
-
Tax Rate 31.23% 35.84% 28.87% 29.50% 29.29% 18.46% 19.22% -
Total Cost 4,965,857 4,829,162 4,326,078 3,538,091 3,526,907 2,856,936 2,895,933 9.39%
-
Net Worth 2,778,279 2,756,224 2,024,025 1,880,610 1,755,728 1,572,798 1,474,633 11.12%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 39,128 137,072 78,617 78,372 78,323 71,574 66,530 -8.46%
Div Payout % 43.13% 65.80% 36.20% 45.13% 32.75% 40.57% 28.51% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 2,778,279 2,756,224 2,024,025 1,880,610 1,755,728 1,572,798 1,474,633 11.12%
NOSH 652,178 653,133 652,911 652,989 652,687 652,613 664,249 -0.30%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 2.04% 3.85% 4.74% 4.67% 6.36% 5.85% 7.45% -
ROE 3.27% 7.56% 10.73% 9.23% 13.62% 11.22% 15.82% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 777.32 768.96 695.52 568.37 577.09 464.95 471.08 8.70%
EPS 13.91 31.90 33.26 26.60 36.64 27.03 35.13 -14.30%
DPS 6.00 21.00 12.00 12.00 12.00 11.00 10.00 -8.15%
NAPS 4.26 4.22 3.10 2.88 2.69 2.41 2.22 11.46%
Adjusted Per Share Value based on latest NOSH - 652,989
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 754.39 747.37 675.77 552.29 560.51 451.54 465.64 8.36%
EPS 13.50 31.00 32.31 25.84 35.59 26.25 34.72 -14.56%
DPS 5.82 20.40 11.70 11.66 11.66 10.65 9.90 -8.46%
NAPS 4.1343 4.1015 3.0119 2.7985 2.6127 2.3405 2.1944 11.12%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 3.03 5.53 5.12 4.49 4.86 3.73 1.23 -
P/RPS 0.39 0.72 0.74 0.79 0.84 0.80 0.26 6.98%
P/EPS 21.78 17.34 15.39 16.88 13.26 13.80 3.50 35.60%
EY 4.59 5.77 6.50 5.92 7.54 7.25 28.56 -26.25%
DY 1.98 3.80 2.34 2.67 2.47 2.95 8.13 -20.96%
P/NAPS 0.71 1.31 1.65 1.56 1.81 1.55 0.55 4.34%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 13/05/15 14/05/14 15/05/13 21/05/12 18/05/11 26/05/10 28/05/09 -
Price 3.05 5.59 6.65 4.50 4.30 3.83 1.59 -
P/RPS 0.39 0.73 0.96 0.79 0.75 0.82 0.34 2.31%
P/EPS 21.92 17.53 19.99 16.92 11.74 14.17 4.53 30.03%
EY 4.56 5.71 5.00 5.91 8.52 7.06 22.09 -23.11%
DY 1.97 3.76 1.80 2.67 2.79 2.87 6.29 -17.58%
P/NAPS 0.72 1.32 2.15 1.56 1.60 1.59 0.72 0.00%

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