[TCHONG] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -3.02%
YoY- 49.84%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 3,973,453 4,149,468 4,526,968 3,505,248 3,559,850 3,596,584 3,481,468 9.20%
PBT 345,468 369,848 420,608 322,753 341,938 369,732 355,652 -1.91%
Tax -99,258 -109,670 -126,388 -91,666 -103,762 -111,512 -95,944 2.28%
NP 246,209 260,178 294,220 231,087 238,176 258,220 259,708 -3.49%
-
NP to SH 246,800 261,084 296,320 229,740 236,892 256,656 258,696 -3.08%
-
Tax Rate 28.73% 29.65% 30.05% 28.40% 30.35% 30.16% 26.98% -
Total Cost 3,727,244 3,889,290 4,232,748 3,274,161 3,321,674 3,338,364 3,221,760 10.19%
-
Net Worth 1,808,560 1,781,898 1,755,728 1,682,670 1,631,787 1,618,786 1,572,798 9.74%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 52,232 78,325 - 78,342 52,217 78,328 - -
Div Payout % 21.16% 30.00% - 34.10% 22.04% 30.52% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,808,560 1,781,898 1,755,728 1,682,670 1,631,787 1,618,786 1,572,798 9.74%
NOSH 652,910 652,710 652,687 652,855 652,714 652,736 652,613 0.03%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.20% 6.27% 6.50% 6.59% 6.69% 7.18% 7.46% -
ROE 13.65% 14.65% 16.88% 13.65% 14.52% 15.85% 16.45% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 608.58 635.73 693.59 536.91 545.39 551.00 533.47 9.17%
EPS 37.80 40.00 45.40 35.19 36.29 39.32 39.64 -3.11%
DPS 8.00 12.00 0.00 12.00 8.00 12.00 0.00 -
NAPS 2.77 2.73 2.69 2.5774 2.50 2.48 2.41 9.71%
Adjusted Per Share Value based on latest NOSH - 652,518
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 591.29 617.48 673.66 521.61 529.74 535.21 518.08 9.20%
EPS 36.73 38.85 44.10 34.19 35.25 38.19 38.50 -3.08%
DPS 7.77 11.66 0.00 11.66 7.77 11.66 0.00 -
NAPS 2.6913 2.6516 2.6127 2.504 2.4283 2.4089 2.3405 9.74%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 4.49 4.74 4.86 5.18 5.96 4.30 3.73 -
P/RPS 0.74 0.75 0.70 0.96 1.09 0.78 0.70 3.77%
P/EPS 11.88 11.85 10.70 14.72 16.42 10.94 9.41 16.79%
EY 8.42 8.44 9.34 6.79 6.09 9.14 10.63 -14.37%
DY 1.78 2.53 0.00 2.32 1.34 2.79 0.00 -
P/NAPS 1.62 1.74 1.81 2.01 2.38 1.73 1.55 2.98%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 18/08/11 18/05/11 24/02/11 19/11/10 18/08/10 26/05/10 -
Price 4.43 4.83 4.30 4.90 5.62 5.19 3.83 -
P/RPS 0.73 0.76 0.62 0.91 1.03 0.94 0.72 0.92%
P/EPS 11.72 12.08 9.47 13.92 15.48 13.20 9.66 13.74%
EY 8.53 8.28 10.56 7.18 6.46 7.58 10.35 -12.08%
DY 1.81 2.48 0.00 2.45 1.42 2.31 0.00 -
P/NAPS 1.60 1.77 1.60 1.90 2.25 2.09 1.59 0.41%

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