[TCHONG] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 45.2%
YoY- -49.18%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 2,906,983 2,980,090 2,669,888 2,136,697 2,545,862 1,421,358 1,676,481 9.59%
PBT 150,783 259,101 256,454 134,517 266,810 89,033 75,721 12.15%
Tax -44,559 -74,444 -77,822 -23,269 -49,607 -20,742 -19,112 15.13%
NP 106,224 184,657 178,632 111,248 217,203 68,291 56,609 11.04%
-
NP to SH 107,442 185,100 177,669 110,601 217,614 67,647 55,662 11.57%
-
Tax Rate 29.55% 28.73% 30.35% 17.30% 18.59% 23.30% 25.24% -
Total Cost 2,800,759 2,795,433 2,491,256 2,025,449 2,328,659 1,353,067 1,619,872 9.54%
-
Net Worth 1,893,054 1,808,560 1,631,787 1,474,243 1,401,378 1,202,019 1,157,395 8.53%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 39,166 39,174 39,162 32,760 33,366 16,694 16,725 15.22%
Div Payout % 36.45% 21.16% 22.04% 29.62% 15.33% 24.68% 30.05% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,893,054 1,808,560 1,631,787 1,474,243 1,401,378 1,202,019 1,157,395 8.53%
NOSH 652,777 652,910 652,714 655,219 667,322 667,788 669,014 -0.40%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 3.65% 6.20% 6.69% 5.21% 8.53% 4.80% 3.38% -
ROE 5.68% 10.23% 10.89% 7.50% 15.53% 5.63% 4.81% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 445.33 456.43 409.04 326.10 381.50 212.85 250.59 10.04%
EPS 16.46 28.35 27.22 16.88 32.61 10.13 8.32 12.03%
DPS 6.00 6.00 6.00 5.00 5.00 2.50 2.50 15.69%
NAPS 2.90 2.77 2.50 2.25 2.10 1.80 1.73 8.98%
Adjusted Per Share Value based on latest NOSH - 653,358
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 432.59 443.47 397.30 317.96 378.85 211.51 249.48 9.59%
EPS 15.99 27.54 26.44 16.46 32.38 10.07 8.28 11.58%
DPS 5.83 5.83 5.83 4.88 4.97 2.48 2.49 15.21%
NAPS 2.817 2.6913 2.4283 2.1938 2.0854 1.7887 1.7223 8.53%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 4.66 4.49 5.96 2.09 1.65 1.33 1.25 -
P/RPS 1.05 0.98 1.46 0.64 0.43 0.62 0.50 13.14%
P/EPS 28.31 15.84 21.90 12.38 5.06 13.13 15.02 11.13%
EY 3.53 6.31 4.57 8.08 19.76 7.62 6.66 -10.03%
DY 1.29 1.34 1.01 2.39 3.03 1.88 2.00 -7.04%
P/NAPS 1.61 1.62 2.38 0.93 0.79 0.74 0.72 14.33%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 17/11/11 19/11/10 18/11/09 17/11/08 15/11/07 20/11/06 -
Price 4.44 4.43 5.62 2.61 1.15 2.45 1.29 -
P/RPS 1.00 0.97 1.37 0.80 0.30 1.15 0.51 11.86%
P/EPS 26.98 15.63 20.65 15.46 3.53 24.19 15.50 9.66%
EY 3.71 6.40 4.84 6.47 28.36 4.13 6.45 -8.79%
DY 1.35 1.35 1.07 1.92 4.35 1.02 1.94 -5.85%
P/NAPS 1.53 1.60 2.25 1.16 0.55 1.36 0.75 12.60%

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