[TCHONG] QoQ Cumulative 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- 98.42%
YoY- 68.48%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,131,742 3,505,248 2,669,888 1,798,292 870,367 2,856,886 2,136,697 -34.56%
PBT 105,152 322,753 256,454 184,866 88,913 177,226 134,517 -15.15%
Tax -31,597 -91,666 -77,822 -55,756 -23,986 -22,922 -23,269 22.64%
NP 73,555 231,087 178,632 129,110 64,927 154,304 111,248 -24.12%
-
NP to SH 74,080 229,740 177,669 128,328 64,674 153,326 110,601 -23.46%
-
Tax Rate 30.05% 28.40% 30.35% 30.16% 26.98% 12.93% 17.30% -
Total Cost 1,058,187 3,274,161 2,491,256 1,669,182 805,440 2,702,582 2,025,449 -35.15%
-
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 39,162 39,164 - 72,011 32,760 -
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 4.22% 13.65% 10.89% 7.93% 4.11% 10.10% 7.50% -
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 173.40 536.91 409.04 275.50 133.37 436.40 326.10 -34.39%
EPS 11.35 35.19 27.22 19.66 9.91 23.42 16.88 -23.26%
DPS 0.00 12.00 6.00 6.00 0.00 11.00 5.00 -
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 173.61 537.72 409.57 275.87 133.52 438.26 327.78 -34.56%
EPS 11.36 35.24 27.26 19.69 9.92 23.52 16.97 -23.49%
DPS 0.00 12.02 6.01 6.01 0.00 11.05 5.03 -
NAPS 2.6934 2.5813 2.5032 2.4833 2.4127 2.3287 2.2616 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 2.80 0.96 1.46 1.56 2.80 0.71 0.64 167.73%
P/EPS 42.82 14.72 21.90 21.87 37.64 13.32 12.38 128.88%
EY 2.34 6.79 4.57 4.57 2.66 7.51 8.08 -56.26%
DY 0.00 2.32 1.01 1.40 0.00 3.53 2.39 -
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 2.48 0.91 1.37 1.88 2.87 0.70 0.80 112.75%
P/EPS 37.89 13.92 20.65 26.40 38.65 13.02 15.46 81.87%
EY 2.64 7.18 4.84 3.79 2.59 7.68 6.47 -45.01%
DY 0.00 2.45 1.07 1.16 0.00 3.61 1.92 -
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