[TCHONG] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 16.77%
YoY- -5.92%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 2,906,983 1,968,909 983,068 3,860,071 2,980,090 2,074,734 1,131,742 87.23%
PBT 150,783 106,332 45,931 305,033 259,101 184,924 105,152 27.07%
Tax -44,559 -32,218 -14,491 -89,612 -74,444 -54,835 -31,597 25.67%
NP 106,224 74,114 31,440 215,421 184,657 130,089 73,555 27.67%
-
NP to SH 107,442 74,818 31,603 216,144 185,100 130,542 74,080 28.04%
-
Tax Rate 29.55% 30.30% 31.55% 29.38% 28.73% 29.65% 30.05% -
Total Cost 2,800,759 1,894,795 951,628 3,644,650 2,795,433 1,944,645 1,058,187 91.00%
-
Net Worth 1,893,054 1,895,111 1,880,610 1,840,869 1,808,560 1,781,898 1,755,728 5.13%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 39,166 39,344 - 78,334 39,174 39,162 - -
Div Payout % 36.45% 52.59% - 36.24% 21.16% 30.00% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,893,054 1,895,111 1,880,610 1,840,869 1,808,560 1,781,898 1,755,728 5.13%
NOSH 652,777 655,748 652,989 652,790 652,910 652,710 652,687 0.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 3.65% 3.76% 3.20% 5.58% 6.20% 6.27% 6.50% -
ROE 5.68% 3.95% 1.68% 11.74% 10.23% 7.33% 4.22% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 445.33 300.25 150.55 591.32 456.43 317.86 173.40 87.21%
EPS 16.46 11.46 4.84 33.11 28.35 20.00 11.35 28.03%
DPS 6.00 6.00 0.00 12.00 6.00 6.00 0.00 -
NAPS 2.90 2.89 2.88 2.82 2.77 2.73 2.69 5.12%
Adjusted Per Share Value based on latest NOSH - 653,473
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 432.59 292.99 146.29 574.42 443.47 308.74 168.41 87.23%
EPS 15.99 11.13 4.70 32.16 27.54 19.43 11.02 28.08%
DPS 5.83 5.85 0.00 11.66 5.83 5.83 0.00 -
NAPS 2.817 2.8201 2.7985 2.7394 2.6913 2.6516 2.6127 5.13%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 4.66 4.51 4.49 4.08 4.49 4.74 4.86 -
P/RPS 1.05 1.50 2.98 0.69 0.98 1.49 2.80 -47.90%
P/EPS 28.31 39.53 92.77 12.32 15.84 23.70 42.82 -24.05%
EY 3.53 2.53 1.08 8.12 6.31 4.22 2.34 31.43%
DY 1.29 1.33 0.00 2.94 1.34 1.27 0.00 -
P/NAPS 1.61 1.56 1.56 1.45 1.62 1.74 1.81 -7.48%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 15/08/12 21/05/12 24/02/12 17/11/11 18/08/11 18/05/11 -
Price 4.44 4.50 4.50 4.28 4.43 4.83 4.30 -
P/RPS 1.00 1.50 2.99 0.72 0.97 1.52 2.48 -45.32%
P/EPS 26.98 39.44 92.98 12.93 15.63 24.15 37.89 -20.21%
EY 3.71 2.54 1.08 7.74 6.40 4.14 2.64 25.38%
DY 1.35 1.33 0.00 2.80 1.35 1.24 0.00 -
P/NAPS 1.53 1.56 1.56 1.52 1.60 1.77 1.60 -2.93%

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