[TCHONG] YoY Annualized 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- 3.97%
YoY- -37.62%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 4,087,883 3,860,071 3,505,248 2,856,886 3,195,826 1,863,177 2,109,039 11.64%
PBT 225,351 305,033 322,753 177,226 307,210 123,074 85,956 17.40%
Tax -62,999 -89,612 -91,666 -22,922 -61,489 -22,934 -24,871 16.73%
NP 162,352 215,421 231,087 154,304 245,721 100,140 61,085 17.67%
-
NP to SH 164,659 216,144 229,740 153,326 245,802 99,568 59,968 18.31%
-
Tax Rate 27.96% 29.38% 28.40% 12.93% 20.02% 18.63% 28.93% -
Total Cost 3,925,531 3,644,650 3,274,161 2,702,582 2,950,105 1,763,037 2,047,954 11.44%
-
Net Worth 1,965,421 1,840,869 1,682,670 1,518,011 1,432,179 1,235,417 1,164,624 9.10%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 78,355 78,334 78,342 72,011 66,613 50,084 33,464 15.21%
Div Payout % 47.59% 36.24% 34.10% 46.97% 27.10% 50.30% 55.80% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,965,421 1,840,869 1,682,670 1,518,011 1,432,179 1,235,417 1,164,624 9.10%
NOSH 652,964 652,790 652,855 654,654 666,130 667,793 669,285 -0.41%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.97% 5.58% 6.59% 5.40% 7.69% 5.37% 2.90% -
ROE 8.38% 11.74% 13.65% 10.10% 17.16% 8.06% 5.15% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 626.05 591.32 536.91 436.40 479.76 279.00 315.12 12.10%
EPS 25.22 33.11 35.19 23.42 36.90 14.91 8.96 18.80%
DPS 12.00 12.00 12.00 11.00 10.00 7.50 5.00 15.69%
NAPS 3.01 2.82 2.5774 2.3188 2.15 1.85 1.7401 9.55%
Adjusted Per Share Value based on latest NOSH - 653,161
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 627.10 592.15 537.72 438.26 490.26 285.82 323.54 11.64%
EPS 25.26 33.16 35.24 23.52 37.71 15.27 9.20 18.31%
DPS 12.02 12.02 12.02 11.05 10.22 7.68 5.13 15.23%
NAPS 3.0151 2.824 2.5813 2.3287 2.197 1.8952 1.7866 9.10%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 4.63 4.08 5.18 3.12 1.16 2.08 1.25 -
P/RPS 0.74 0.69 0.96 0.71 0.24 0.75 0.40 10.78%
P/EPS 18.36 12.32 14.72 13.32 3.14 13.95 13.95 4.68%
EY 5.45 8.12 6.79 7.51 31.81 7.17 7.17 -4.46%
DY 2.59 2.94 2.32 3.53 8.62 3.61 4.00 -6.98%
P/NAPS 1.54 1.45 2.01 1.35 0.54 1.12 0.72 13.49%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 24/02/12 24/02/11 22/02/10 20/02/09 26/02/08 22/02/07 -
Price 5.13 4.28 4.90 3.05 1.15 1.87 1.42 -
P/RPS 0.82 0.72 0.91 0.70 0.24 0.67 0.45 10.50%
P/EPS 20.34 12.93 13.92 13.02 3.12 12.54 15.85 4.24%
EY 4.92 7.74 7.18 7.68 32.09 7.97 6.31 -4.05%
DY 2.34 2.80 2.45 3.61 8.70 4.01 3.52 -6.57%
P/NAPS 1.70 1.52 1.90 1.32 0.53 1.01 0.82 12.90%

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