[TCHONG] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
18-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 42.27%
YoY- 14.54%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 879,981 905,356 942,992 1,131,742 835,360 871,596 927,925 -3.46%
PBT 45,932 74,177 79,772 105,152 66,299 71,588 95,953 -38.72%
Tax -15,168 -19,609 -23,238 -31,597 -13,844 -22,066 -31,769 -38.83%
NP 30,764 54,568 56,534 73,555 52,455 49,522 64,184 -38.67%
-
NP to SH 31,044 54,558 56,462 74,080 52,071 49,341 63,655 -37.96%
-
Tax Rate 33.02% 26.44% 29.13% 30.05% 20.88% 30.82% 33.11% -
Total Cost 849,217 850,788 886,458 1,058,187 782,905 822,074 863,741 -1.12%
-
Net Worth 1,842,795 1,807,723 1,781,979 1,755,728 1,681,801 1,631,646 1,619,122 8.98%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 39,208 - 39,164 - 39,151 - 39,172 0.06%
Div Payout % 126.30% - 69.36% - 75.19% - 61.54% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,842,795 1,807,723 1,781,979 1,755,728 1,681,801 1,631,646 1,619,122 8.98%
NOSH 653,473 652,607 652,739 652,687 652,518 652,658 652,871 0.06%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 3.50% 6.03% 6.00% 6.50% 6.28% 5.68% 6.92% -
ROE 1.68% 3.02% 3.17% 4.22% 3.10% 3.02% 3.93% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 134.66 138.73 144.47 173.40 128.02 133.55 142.13 -3.52%
EPS 4.76 8.36 8.65 11.35 7.98 7.56 9.75 -37.91%
DPS 6.00 0.00 6.00 0.00 6.00 0.00 6.00 0.00%
NAPS 2.82 2.77 2.73 2.69 2.5774 2.50 2.48 8.91%
Adjusted Per Share Value based on latest NOSH - 652,687
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 130.95 134.73 140.33 168.41 124.31 129.70 138.08 -3.46%
EPS 4.62 8.12 8.40 11.02 7.75 7.34 9.47 -37.94%
DPS 5.83 0.00 5.83 0.00 5.83 0.00 5.83 0.00%
NAPS 2.7423 2.6901 2.6518 2.6127 2.5027 2.428 2.4094 8.98%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 4.08 4.49 4.74 4.86 5.18 5.96 4.30 -
P/RPS 3.03 3.24 3.28 2.80 4.05 4.46 3.03 0.00%
P/EPS 85.88 53.71 54.80 42.82 64.91 78.84 44.10 55.75%
EY 1.16 1.86 1.82 2.34 1.54 1.27 2.27 -36.00%
DY 1.47 0.00 1.27 0.00 1.16 0.00 1.40 3.29%
P/NAPS 1.45 1.62 1.74 1.81 2.01 2.38 1.73 -11.07%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 17/11/11 18/08/11 18/05/11 24/02/11 19/11/10 18/08/10 -
Price 4.28 4.43 4.83 4.30 4.90 5.62 5.19 -
P/RPS 3.18 3.19 3.34 2.48 3.83 4.21 3.65 -8.75%
P/EPS 90.09 52.99 55.84 37.89 61.40 74.34 53.23 41.88%
EY 1.11 1.89 1.79 2.64 1.63 1.35 1.88 -29.55%
DY 1.40 0.00 1.24 0.00 1.22 0.00 1.16 13.31%
P/NAPS 1.52 1.60 1.77 1.60 1.90 2.25 2.09 -19.08%

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