[TCHONG] QoQ Cumulative 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- 83.18%
YoY- -37.67%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 870,367 2,856,886 2,136,697 1,390,929 692,894 3,195,826 2,545,862 -51.13%
PBT 88,913 177,226 134,517 90,548 48,554 307,210 266,810 -51.96%
Tax -23,986 -22,922 -23,269 -14,016 -6,746 -61,489 -49,607 -38.42%
NP 64,927 154,304 111,248 76,532 41,808 245,721 217,203 -55.32%
-
NP to SH 64,674 153,326 110,601 76,169 41,582 245,802 217,614 -55.49%
-
Tax Rate 26.98% 12.93% 17.30% 15.48% 13.89% 20.02% 18.59% -
Total Cost 805,440 2,702,582 2,025,449 1,314,397 651,086 2,950,105 2,328,659 -50.75%
-
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 32,760 32,831 - 66,613 33,366 -
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 4.11% 10.10% 7.50% 5.18% 2.82% 17.16% 15.53% -
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 133.37 436.40 326.10 211.83 104.31 479.76 381.50 -50.40%
EPS 9.91 23.42 16.88 11.60 6.26 36.90 32.61 -54.83%
DPS 0.00 11.00 5.00 5.00 0.00 10.00 5.00 -
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 129.52 425.13 317.96 206.98 103.11 475.57 378.85 -51.13%
EPS 9.62 22.82 16.46 11.33 6.19 36.58 32.38 -55.50%
DPS 0.00 10.72 4.88 4.89 0.00 9.91 4.97 -
NAPS 2.3405 2.2589 2.1938 2.1888 2.1944 2.1312 2.0854 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 2.80 0.71 0.64 0.79 1.18 0.24 0.43 249.10%
P/EPS 37.64 13.32 12.38 14.40 19.65 3.14 5.06 281.53%
EY 2.66 7.51 8.08 6.95 5.09 31.81 19.76 -73.76%
DY 0.00 3.53 2.39 2.99 0.00 8.62 3.03 -
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 2.87 0.70 0.80 0.87 1.52 0.24 0.30 351.27%
P/EPS 38.65 13.02 15.46 15.95 25.40 3.12 3.53 393.79%
EY 2.59 7.68 6.47 6.27 3.94 32.09 28.36 -79.74%
DY 0.00 3.61 1.92 2.70 0.00 8.70 4.35 -
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