[TCHONG] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -3.02%
YoY- 49.84%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 5,198,491 4,087,883 3,860,071 3,505,248 2,856,886 3,195,826 1,863,177 18.63%
PBT 360,122 225,351 305,033 322,753 177,226 307,210 123,074 19.57%
Tax -124,495 -62,999 -89,612 -91,666 -22,922 -61,489 -22,934 32.53%
NP 235,627 162,352 215,421 231,087 154,304 245,721 100,140 15.31%
-
NP to SH 250,952 164,659 216,144 229,740 153,326 245,802 99,568 16.64%
-
Tax Rate 34.57% 27.96% 29.38% 28.40% 12.93% 20.02% 18.63% -
Total Cost 4,962,864 3,925,531 3,644,650 3,274,161 2,702,582 2,950,105 1,763,037 18.80%
-
Net Worth 2,709,289 1,965,421 1,840,869 1,682,670 1,518,011 1,432,179 1,235,417 13.96%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 137,096 78,355 78,334 78,342 72,011 66,613 50,084 18.25%
Div Payout % 54.63% 47.59% 36.24% 34.10% 46.97% 27.10% 50.30% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 2,709,289 1,965,421 1,840,869 1,682,670 1,518,011 1,432,179 1,235,417 13.96%
NOSH 652,840 652,964 652,790 652,855 654,654 666,130 667,793 -0.37%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 4.53% 3.97% 5.58% 6.59% 5.40% 7.69% 5.37% -
ROE 9.26% 8.38% 11.74% 13.65% 10.10% 17.16% 8.06% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 796.29 626.05 591.32 536.91 436.40 479.76 279.00 19.08%
EPS 38.44 25.22 33.11 35.19 23.42 36.90 14.91 17.08%
DPS 21.00 12.00 12.00 12.00 11.00 10.00 7.50 18.70%
NAPS 4.15 3.01 2.82 2.5774 2.3188 2.15 1.85 14.40%
Adjusted Per Share Value based on latest NOSH - 652,518
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 773.58 608.32 574.42 521.61 425.13 475.57 277.26 18.63%
EPS 37.34 24.50 32.16 34.19 22.82 36.58 14.82 16.63%
DPS 20.40 11.66 11.66 11.66 10.72 9.91 7.45 18.26%
NAPS 4.0317 2.9247 2.7394 2.504 2.2589 2.1312 1.8384 13.96%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 6.19 4.63 4.08 5.18 3.12 1.16 2.08 -
P/RPS 0.78 0.74 0.69 0.96 0.71 0.24 0.75 0.65%
P/EPS 16.10 18.36 12.32 14.72 13.32 3.14 13.95 2.41%
EY 6.21 5.45 8.12 6.79 7.51 31.81 7.17 -2.36%
DY 3.39 2.59 2.94 2.32 3.53 8.62 3.61 -1.04%
P/NAPS 1.49 1.54 1.45 2.01 1.35 0.54 1.12 4.86%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 27/02/13 24/02/12 24/02/11 22/02/10 20/02/09 26/02/08 -
Price 5.55 5.13 4.28 4.90 3.05 1.15 1.87 -
P/RPS 0.70 0.82 0.72 0.91 0.70 0.24 0.67 0.73%
P/EPS 14.44 20.34 12.93 13.92 13.02 3.12 12.54 2.37%
EY 6.93 4.92 7.74 7.18 7.68 32.09 7.97 -2.30%
DY 3.78 2.34 2.80 2.45 3.61 8.70 4.01 -0.97%
P/NAPS 1.34 1.70 1.52 1.90 1.32 0.53 1.01 4.82%

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