[TCHONG] YoY 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- -0.45%
YoY- -63.91%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 938,074 905,356 871,596 745,768 1,002,478 593,027 510,064 10.67%
PBT 44,451 74,177 71,588 43,969 115,698 44,843 16,816 17.56%
Tax -12,341 -19,609 -22,066 -9,253 -21,064 -11,272 -1,307 45.33%
NP 32,110 54,568 49,522 34,716 94,634 33,571 15,509 12.88%
-
NP to SH 32,624 54,558 49,341 34,432 95,417 33,174 15,150 13.62%
-
Tax Rate 27.76% 26.44% 30.82% 21.04% 18.21% 25.14% 7.77% -
Total Cost 905,964 850,788 822,074 711,052 907,844 559,456 494,555 10.60%
-
Net Worth 1,892,409 1,807,723 1,631,646 1,470,056 1,401,228 1,201,472 1,159,712 8.49%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 1,892,409 1,807,723 1,631,646 1,470,056 1,401,228 1,201,472 1,159,712 8.49%
NOSH 652,554 652,607 652,658 653,358 667,251 667,484 670,353 -0.44%
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 3.42% 6.03% 5.68% 4.66% 9.44% 5.66% 3.04% -
ROE 1.72% 3.02% 3.02% 2.34% 6.81% 2.76% 1.31% -
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 143.75 138.73 133.55 114.14 150.24 88.85 76.09 11.17%
EPS 5.00 8.36 7.56 5.27 14.30 4.97 2.26 14.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 143.91 138.89 133.71 114.40 153.78 90.97 78.25 10.67%
EPS 5.00 8.37 7.57 5.28 14.64 5.09 2.32 13.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.903 2.7731 2.503 2.2551 2.1496 1.8431 1.7791 8.49%
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 3.24 3.24 4.46 1.83 1.10 1.50 1.64 12.00%
P/EPS 93.21 53.71 78.84 39.66 11.54 26.76 55.31 9.07%
EY 1.07 1.86 1.27 2.52 8.67 3.74 1.81 -8.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 3.09 3.19 4.21 2.29 0.77 2.76 1.70 10.46%
P/EPS 88.81 52.99 74.34 49.53 8.04 49.30 57.08 7.63%
EY 1.13 1.89 1.35 2.02 12.43 2.03 1.75 -7.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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