[TCHONG] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 24.09%
YoY- 51.58%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 871,596 927,925 870,367 720,189 745,768 698,035 692,894 16.51%
PBT 71,588 95,953 88,913 42,709 43,969 41,994 48,554 29.51%
Tax -22,066 -31,769 -23,986 347 -9,253 -7,270 -6,746 120.19%
NP 49,522 64,184 64,927 43,056 34,716 34,724 41,808 11.93%
-
NP to SH 49,341 63,655 64,674 42,725 34,432 34,587 41,582 12.07%
-
Tax Rate 30.82% 33.11% 26.98% -0.81% 21.04% 17.31% 13.89% -
Total Cost 822,074 863,741 805,440 677,133 711,052 663,311 651,086 16.80%
-
Net Worth 1,631,646 1,619,122 1,572,798 1,515,333 1,470,056 1,450,840 1,474,633 6.97%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 39,172 - 39,189 - 32,384 - -
Div Payout % - 61.54% - 91.73% - 93.63% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,631,646 1,619,122 1,572,798 1,515,333 1,470,056 1,450,840 1,474,633 6.97%
NOSH 652,658 652,871 652,613 653,161 653,358 647,696 664,249 -1.16%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.68% 6.92% 7.46% 5.98% 4.66% 4.97% 6.03% -
ROE 3.02% 3.93% 4.11% 2.82% 2.34% 2.38% 2.82% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 133.55 142.13 133.37 110.26 114.14 107.77 104.31 17.89%
EPS 7.56 9.75 9.91 6.53 5.27 5.34 6.26 13.39%
DPS 0.00 6.00 0.00 6.00 0.00 5.00 0.00 -
NAPS 2.50 2.48 2.41 2.32 2.25 2.24 2.22 8.23%
Adjusted Per Share Value based on latest NOSH - 653,161
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 129.70 138.08 129.52 107.17 110.98 103.87 103.11 16.51%
EPS 7.34 9.47 9.62 6.36 5.12 5.15 6.19 12.01%
DPS 0.00 5.83 0.00 5.83 0.00 4.82 0.00 -
NAPS 2.428 2.4094 2.3405 2.255 2.1876 2.159 2.1944 6.96%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 5.96 4.30 3.73 3.12 2.09 1.67 1.23 -
P/RPS 4.46 3.03 2.80 2.83 1.83 1.55 1.18 142.44%
P/EPS 78.84 44.10 37.64 47.70 39.66 31.27 19.65 152.28%
EY 1.27 2.27 2.66 2.10 2.52 3.20 5.09 -60.33%
DY 0.00 1.40 0.00 1.92 0.00 2.99 0.00 -
P/NAPS 2.38 1.73 1.55 1.34 0.93 0.75 0.55 165.31%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 19/11/10 18/08/10 26/05/10 22/02/10 18/11/09 19/08/09 28/05/09 -
Price 5.62 5.19 3.83 3.05 2.61 1.85 1.59 -
P/RPS 4.21 3.65 2.87 2.77 2.29 1.72 1.52 97.10%
P/EPS 74.34 53.23 38.65 46.63 49.53 34.64 25.40 104.47%
EY 1.35 1.88 2.59 2.14 2.02 2.89 3.94 -51.00%
DY 0.00 1.16 0.00 1.97 0.00 2.70 0.00 -
P/NAPS 2.25 2.09 1.59 1.31 1.16 0.83 0.72 113.59%

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