[TCHONG] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -83.08%
YoY- -23.08%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 2,856,886 2,136,697 1,390,929 692,894 3,195,826 2,545,862 1,543,384 50.58%
PBT 177,226 134,517 90,548 48,554 307,210 266,810 151,112 11.17%
Tax -22,922 -23,269 -14,016 -6,746 -61,489 -49,607 -28,543 -13.56%
NP 154,304 111,248 76,532 41,808 245,721 217,203 122,569 16.54%
-
NP to SH 153,326 110,601 76,169 41,582 245,802 217,614 122,197 16.28%
-
Tax Rate 12.93% 17.30% 15.48% 13.89% 20.02% 18.59% 18.89% -
Total Cost 2,702,582 2,025,449 1,314,397 651,086 2,950,105 2,328,659 1,420,815 53.33%
-
Net Worth 1,518,011 1,474,243 1,470,849 1,474,633 1,432,179 1,401,378 1,328,083 9.29%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 72,011 32,760 32,831 - 66,613 33,366 33,368 66.76%
Div Payout % 46.97% 29.62% 43.10% - 27.10% 15.33% 27.31% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,518,011 1,474,243 1,470,849 1,474,633 1,432,179 1,401,378 1,328,083 9.29%
NOSH 654,654 655,219 656,629 664,249 666,130 667,322 667,378 -1.27%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.40% 5.21% 5.50% 6.03% 7.69% 8.53% 7.94% -
ROE 10.10% 7.50% 5.18% 2.82% 17.16% 15.53% 9.20% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 436.40 326.10 211.83 104.31 479.76 381.50 231.26 52.52%
EPS 23.42 16.88 11.60 6.26 36.90 32.61 18.31 17.77%
DPS 11.00 5.00 5.00 0.00 10.00 5.00 5.00 68.91%
NAPS 2.3188 2.25 2.24 2.22 2.15 2.10 1.99 10.70%
Adjusted Per Share Value based on latest NOSH - 664,249
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 438.26 327.78 213.38 106.29 490.26 390.55 236.76 50.58%
EPS 23.52 16.97 11.68 6.38 37.71 33.38 18.75 16.26%
DPS 11.05 5.03 5.04 0.00 10.22 5.12 5.12 66.77%
NAPS 2.3287 2.2616 2.2564 2.2622 2.197 2.1498 2.0373 9.29%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.12 2.09 1.67 1.23 1.16 1.65 1.81 -
P/RPS 0.71 0.64 0.79 1.18 0.24 0.43 0.78 -6.06%
P/EPS 13.32 12.38 14.40 19.65 3.14 5.06 9.89 21.89%
EY 7.51 8.08 6.95 5.09 31.81 19.76 10.12 -17.98%
DY 3.53 2.39 2.99 0.00 8.62 3.03 2.76 17.77%
P/NAPS 1.35 0.93 0.75 0.55 0.54 0.79 0.91 29.98%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 18/11/09 19/08/09 28/05/09 20/02/09 17/11/08 27/08/08 -
Price 3.05 2.61 1.85 1.59 1.15 1.15 1.53 -
P/RPS 0.70 0.80 0.87 1.52 0.24 0.30 0.66 3.98%
P/EPS 13.02 15.46 15.95 25.40 3.12 3.53 8.36 34.25%
EY 7.68 6.47 6.27 3.94 32.09 28.36 11.97 -25.55%
DY 3.61 1.92 2.70 0.00 8.70 4.35 3.27 6.79%
P/NAPS 1.32 1.16 0.83 0.72 0.53 0.55 0.77 43.09%

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