[TCHONG] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -0.79%
YoY- 68.48%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 4,526,968 3,505,248 3,559,850 3,596,584 3,481,468 2,856,886 2,848,929 36.20%
PBT 420,608 322,753 341,938 369,732 355,652 177,226 179,356 76.60%
Tax -126,388 -91,666 -103,762 -111,512 -95,944 -22,922 -31,025 155.29%
NP 294,220 231,087 238,176 258,220 259,708 154,304 148,330 57.93%
-
NP to SH 296,320 229,740 236,892 256,656 258,696 153,326 147,468 59.30%
-
Tax Rate 30.05% 28.40% 30.35% 30.16% 26.98% 12.93% 17.30% -
Total Cost 4,232,748 3,274,161 3,321,674 3,338,364 3,221,760 2,702,582 2,700,598 34.96%
-
Net Worth 1,755,728 1,682,670 1,631,787 1,618,786 1,572,798 1,518,011 1,474,243 12.36%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 78,342 52,217 78,328 - 72,011 43,681 -
Div Payout % - 34.10% 22.04% 30.52% - 46.97% 29.62% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,755,728 1,682,670 1,631,787 1,618,786 1,572,798 1,518,011 1,474,243 12.36%
NOSH 652,687 652,855 652,714 652,736 652,613 654,654 655,219 -0.25%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 6.50% 6.59% 6.69% 7.18% 7.46% 5.40% 5.21% -
ROE 16.88% 13.65% 14.52% 15.85% 16.45% 10.10% 10.00% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 693.59 536.91 545.39 551.00 533.47 436.40 434.81 36.56%
EPS 45.40 35.19 36.29 39.32 39.64 23.42 22.51 59.70%
DPS 0.00 12.00 8.00 12.00 0.00 11.00 6.67 -
NAPS 2.69 2.5774 2.50 2.48 2.41 2.3188 2.25 12.65%
Adjusted Per Share Value based on latest NOSH - 652,871
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 673.66 521.61 529.74 535.21 518.08 425.13 423.95 36.20%
EPS 44.10 34.19 35.25 38.19 38.50 22.82 21.94 59.33%
DPS 0.00 11.66 7.77 11.66 0.00 10.72 6.50 -
NAPS 2.6127 2.504 2.4283 2.4089 2.3405 2.2589 2.1938 12.36%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 4.86 5.18 5.96 4.30 3.73 3.12 2.09 -
P/RPS 0.70 0.96 1.09 0.78 0.70 0.71 0.48 28.62%
P/EPS 10.70 14.72 16.42 10.94 9.41 13.32 9.29 9.88%
EY 9.34 6.79 6.09 9.14 10.63 7.51 10.77 -9.06%
DY 0.00 2.32 1.34 2.79 0.00 3.53 3.19 -
P/NAPS 1.81 2.01 2.38 1.73 1.55 1.35 0.93 55.94%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 18/05/11 24/02/11 19/11/10 18/08/10 26/05/10 22/02/10 18/11/09 -
Price 4.30 4.90 5.62 5.19 3.83 3.05 2.61 -
P/RPS 0.62 0.91 1.03 0.94 0.72 0.70 0.60 2.21%
P/EPS 9.47 13.92 15.48 13.20 9.66 13.02 11.60 -12.66%
EY 10.56 7.18 6.46 7.58 10.35 7.68 8.62 14.50%
DY 0.00 2.45 1.42 2.31 0.00 3.61 2.55 -
P/NAPS 1.60 1.90 2.25 2.09 1.59 1.32 1.16 23.93%

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