[TCHONG] QoQ 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- 47.52%
YoY- -23.08%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 720,189 745,768 698,035 692,894 649,964 1,002,478 783,777 -5.47%
PBT 42,709 43,969 41,994 48,554 40,399 115,698 84,006 -36.22%
Tax 347 -9,253 -7,270 -6,746 -11,882 -21,064 -15,785 -
NP 43,056 34,716 34,724 41,808 28,517 94,634 68,221 -26.36%
-
NP to SH 42,725 34,432 34,587 41,582 28,187 95,417 68,140 -26.67%
-
Tax Rate -0.81% 21.04% 17.31% 13.89% 29.41% 18.21% 18.79% -
Total Cost 677,133 711,052 663,311 651,086 621,447 907,844 715,556 -3.60%
-
Net Worth 1,515,333 1,470,056 1,450,840 1,474,633 1,425,930 1,401,228 1,328,095 9.16%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 39,189 - 32,384 - 33,161 - 33,369 11.28%
Div Payout % 91.73% - 93.63% - 117.65% - 48.97% -
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 1,515,333 1,470,056 1,450,840 1,474,633 1,425,930 1,401,228 1,328,095 9.16%
NOSH 653,161 653,358 647,696 664,249 663,223 667,251 667,384 -1.42%
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 5.98% 4.66% 4.97% 6.03% 4.39% 9.44% 8.70% -
ROE 2.82% 2.34% 2.38% 2.82% 1.98% 6.81% 5.13% -
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 110.26 114.14 107.77 104.31 98.00 150.24 117.44 -4.10%
EPS 6.53 5.27 5.34 6.26 4.25 14.30 10.21 -25.70%
DPS 6.00 0.00 5.00 0.00 5.00 0.00 5.00 12.88%
NAPS 2.32 2.25 2.24 2.22 2.15 2.10 1.99 10.73%
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 107.17 110.98 103.87 103.11 96.72 149.18 116.63 -5.46%
EPS 6.36 5.12 5.15 6.19 4.19 14.20 10.14 -26.66%
DPS 5.83 0.00 4.82 0.00 4.93 0.00 4.97 11.19%
NAPS 2.255 2.1876 2.159 2.1944 2.1219 2.0852 1.9763 9.16%
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 2.83 1.83 1.55 1.18 1.18 1.10 1.54 49.86%
P/EPS 47.70 39.66 31.27 19.65 27.29 11.54 17.73 93.08%
EY 2.10 2.52 3.20 5.09 3.66 8.67 5.64 -48.15%
DY 1.92 0.00 2.99 0.00 4.31 0.00 2.76 -21.43%
P/NAPS 1.34 0.93 0.75 0.55 0.54 0.79 0.91 29.34%
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 2.77 2.29 1.72 1.52 1.17 0.77 1.30 65.35%
P/EPS 46.63 49.53 34.64 25.40 27.06 8.04 14.99 112.65%
EY 2.14 2.02 2.89 3.94 3.70 12.43 6.67 -53.03%
DY 1.97 0.00 2.70 0.00 4.35 0.00 3.27 -28.60%
P/NAPS 1.31 1.16 0.83 0.72 0.53 0.55 0.77 42.37%

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