[TCHONG] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -8.41%
YoY- -37.67%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 3,481,468 2,856,886 2,848,929 2,781,858 2,771,576 3,195,826 3,394,482 1.70%
PBT 355,652 177,226 179,356 181,096 194,216 307,210 355,746 -0.01%
Tax -95,944 -22,922 -31,025 -28,032 -26,984 -61,489 -66,142 28.17%
NP 259,708 154,304 148,330 153,064 167,232 245,721 289,604 -7.01%
-
NP to SH 258,696 153,326 147,468 152,338 166,328 245,802 290,152 -7.37%
-
Tax Rate 26.98% 12.93% 17.30% 15.48% 13.89% 20.02% 18.59% -
Total Cost 3,221,760 2,702,582 2,700,598 2,628,794 2,604,344 2,950,105 3,104,878 2.49%
-
Net Worth 1,572,798 1,518,011 1,474,243 1,470,849 1,474,633 1,432,179 1,401,378 8.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 72,011 43,681 65,662 - 66,613 44,488 -
Div Payout % - 46.97% 29.62% 43.10% - 27.10% 15.33% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 1,572,798 1,518,011 1,474,243 1,470,849 1,474,633 1,432,179 1,401,378 8.00%
NOSH 652,613 654,654 655,219 656,629 664,249 666,130 667,322 -1.47%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 7.46% 5.40% 5.21% 5.50% 6.03% 7.69% 8.53% -
ROE 16.45% 10.10% 10.00% 10.36% 11.28% 17.16% 20.70% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 533.47 436.40 434.81 423.66 417.25 479.76 508.67 3.22%
EPS 39.64 23.42 22.51 23.20 25.04 36.90 43.48 -5.98%
DPS 0.00 11.00 6.67 10.00 0.00 10.00 6.67 -
NAPS 2.41 2.3188 2.25 2.24 2.22 2.15 2.10 9.62%
Adjusted Per Share Value based on latest NOSH - 647,696
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 534.07 438.26 437.04 426.75 425.17 490.26 520.73 1.70%
EPS 39.69 23.52 22.62 23.37 25.52 37.71 44.51 -7.36%
DPS 0.00 11.05 6.70 10.07 0.00 10.22 6.82 -
NAPS 2.4127 2.3287 2.2616 2.2564 2.2622 2.197 2.1498 8.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 3.73 3.12 2.09 1.67 1.23 1.16 1.65 -
P/RPS 0.70 0.71 0.48 0.39 0.29 0.24 0.32 68.59%
P/EPS 9.41 13.32 9.29 7.20 4.91 3.14 3.79 83.45%
EY 10.63 7.51 10.77 13.89 20.36 31.81 26.35 -45.43%
DY 0.00 3.53 3.19 5.99 0.00 8.62 4.04 -
P/NAPS 1.55 1.35 0.93 0.75 0.55 0.54 0.79 56.78%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 22/02/10 18/11/09 19/08/09 28/05/09 20/02/09 17/11/08 -
Price 3.83 3.05 2.61 1.85 1.59 1.15 1.15 -
P/RPS 0.72 0.70 0.60 0.44 0.38 0.24 0.23 114.14%
P/EPS 9.66 13.02 11.60 7.97 6.35 3.12 2.64 137.64%
EY 10.35 7.68 8.62 12.54 15.75 32.09 37.81 -57.87%
DY 0.00 3.61 2.55 5.41 0.00 8.70 5.80 -
P/NAPS 1.59 1.32 1.16 0.83 0.72 0.53 0.55 103.06%

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