[TCHONG] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 16.48%
YoY- 2.86%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 3,766,623 3,505,248 3,390,077 3,264,249 3,034,359 2,856,886 2,786,661 22.27%
PBT 338,992 322,753 299,163 271,544 217,585 177,226 174,916 55.50%
Tax -99,276 -91,665 -77,474 -64,661 -40,162 -22,922 -35,151 99.93%
NP 239,716 231,088 221,689 206,883 177,423 154,304 139,765 43.33%
-
NP to SH 239,147 229,741 220,395 205,486 176,418 153,326 138,788 43.77%
-
Tax Rate 29.29% 28.40% 25.90% 23.81% 18.46% 12.93% 20.10% -
Total Cost 3,526,907 3,274,160 3,168,388 3,057,366 2,856,936 2,702,582 2,646,896 21.11%
-
Net Worth 1,755,728 1,681,801 1,631,646 1,619,122 1,572,798 1,515,333 1,470,056 12.58%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 78,323 78,323 78,361 78,361 71,574 71,574 65,546 12.61%
Div Payout % 32.75% 34.09% 35.56% 38.13% 40.57% 46.68% 47.23% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,755,728 1,681,801 1,631,646 1,619,122 1,572,798 1,515,333 1,470,056 12.58%
NOSH 652,687 652,518 652,658 652,871 652,613 653,161 653,358 -0.06%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 6.36% 6.59% 6.54% 6.34% 5.85% 5.40% 5.02% -
ROE 13.62% 13.66% 13.51% 12.69% 11.22% 10.12% 9.44% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 577.09 537.19 519.43 499.98 464.95 437.39 426.51 22.35%
EPS 36.64 35.21 33.77 31.47 27.03 23.47 21.24 43.88%
DPS 12.00 12.00 12.00 12.00 11.00 11.00 10.00 12.93%
NAPS 2.69 2.5774 2.50 2.48 2.41 2.32 2.25 12.65%
Adjusted Per Share Value based on latest NOSH - 652,871
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 560.51 521.61 504.48 485.75 451.54 425.13 414.68 22.27%
EPS 35.59 34.19 32.80 30.58 26.25 22.82 20.65 43.79%
DPS 11.66 11.66 11.66 11.66 10.65 10.65 9.75 12.67%
NAPS 2.6127 2.5027 2.428 2.4094 2.3405 2.255 2.1876 12.58%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 4.86 5.18 5.96 4.30 3.73 3.12 2.09 -
P/RPS 0.84 0.96 1.15 0.86 0.80 0.71 0.49 43.28%
P/EPS 13.26 14.71 17.65 13.66 13.80 13.29 9.84 22.02%
EY 7.54 6.80 5.67 7.32 7.25 7.52 10.16 -18.04%
DY 2.47 2.32 2.01 2.79 2.95 3.53 4.78 -35.63%
P/NAPS 1.81 2.01 2.38 1.73 1.55 1.34 0.93 55.94%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 18/05/11 24/02/11 19/11/10 18/08/10 26/05/10 22/02/10 18/11/09 -
Price 4.30 4.90 5.62 5.19 3.83 3.05 2.61 -
P/RPS 0.75 0.91 1.08 1.04 0.82 0.70 0.61 14.78%
P/EPS 11.74 13.92 16.64 16.49 14.17 12.99 12.29 -3.00%
EY 8.52 7.19 6.01 6.06 7.06 7.70 8.14 3.09%
DY 2.79 2.45 2.14 2.31 2.87 3.61 3.83 -19.05%
P/NAPS 1.60 1.90 2.25 2.09 1.59 1.31 1.16 23.93%

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