[TCHONG] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -57.82%
YoY- 55.53%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 3,505,248 2,669,888 1,798,292 870,367 2,856,886 2,136,697 1,390,929 84.87%
PBT 322,753 256,454 184,866 88,913 177,226 134,517 90,548 132.80%
Tax -91,666 -77,822 -55,756 -23,986 -22,922 -23,269 -14,016 248.52%
NP 231,087 178,632 129,110 64,927 154,304 111,248 76,532 108.48%
-
NP to SH 229,740 177,669 128,328 64,674 153,326 110,601 76,169 108.33%
-
Tax Rate 28.40% 30.35% 30.16% 26.98% 12.93% 17.30% 15.48% -
Total Cost 3,274,161 2,491,256 1,669,182 805,440 2,702,582 2,025,449 1,314,397 83.45%
-
Net Worth 1,682,670 1,631,787 1,618,786 1,572,798 1,518,011 1,474,243 1,470,849 9.35%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 78,342 39,162 39,164 - 72,011 32,760 32,831 78.28%
Div Payout % 34.10% 22.04% 30.52% - 46.97% 29.62% 43.10% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,682,670 1,631,787 1,618,786 1,572,798 1,518,011 1,474,243 1,470,849 9.35%
NOSH 652,855 652,714 652,736 652,613 654,654 655,219 656,629 -0.38%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.59% 6.69% 7.18% 7.46% 5.40% 5.21% 5.50% -
ROE 13.65% 10.89% 7.93% 4.11% 10.10% 7.50% 5.18% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 536.91 409.04 275.50 133.37 436.40 326.10 211.83 85.58%
EPS 35.19 27.22 19.66 9.91 23.42 16.88 11.60 109.13%
DPS 12.00 6.00 6.00 0.00 11.00 5.00 5.00 78.97%
NAPS 2.5774 2.50 2.48 2.41 2.3188 2.25 2.24 9.77%
Adjusted Per Share Value based on latest NOSH - 652,613
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 537.72 409.57 275.87 133.52 438.26 327.78 213.38 84.87%
EPS 35.24 27.26 19.69 9.92 23.52 16.97 11.68 108.37%
DPS 12.02 6.01 6.01 0.00 11.05 5.03 5.04 78.22%
NAPS 2.5813 2.5032 2.4833 2.4127 2.3287 2.2616 2.2564 9.35%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 5.18 5.96 4.30 3.73 3.12 2.09 1.67 -
P/RPS 0.96 1.46 1.56 2.80 0.71 0.64 0.79 13.83%
P/EPS 14.72 21.90 21.87 37.64 13.32 12.38 14.40 1.47%
EY 6.79 4.57 4.57 2.66 7.51 8.08 6.95 -1.53%
DY 2.32 1.01 1.40 0.00 3.53 2.39 2.99 -15.52%
P/NAPS 2.01 2.38 1.73 1.55 1.35 0.93 0.75 92.59%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 19/11/10 18/08/10 26/05/10 22/02/10 18/11/09 19/08/09 -
Price 4.90 5.62 5.19 3.83 3.05 2.61 1.85 -
P/RPS 0.91 1.37 1.88 2.87 0.70 0.80 0.87 3.03%
P/EPS 13.92 20.65 26.40 38.65 13.02 15.46 15.95 -8.65%
EY 7.18 4.84 3.79 2.59 7.68 6.47 6.27 9.42%
DY 2.45 1.07 1.16 0.00 3.61 1.92 2.70 -6.25%
P/NAPS 1.90 2.25 2.09 1.59 1.32 1.16 0.83 73.43%

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