[TCHONG] YoY 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- 5.53%
YoY- 21.87%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
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 1,353,749 1,180,900 879,981 835,360 720,189 649,964 441,819 20.49%
PBT 95,710 74,568 45,932 66,299 42,709 40,399 34,041 18.78%
Tax -28,426 -18,440 -15,168 -13,844 347 -11,882 -2,192 53.21%
NP 67,284 56,128 30,764 52,455 43,056 28,517 31,849 13.26%
-
NP to SH 67,839 57,217 31,044 52,071 42,725 28,187 31,921 13.37%
-
Tax Rate 29.70% 24.73% 33.02% 20.88% -0.81% 29.41% 6.44% -
Total Cost 1,286,465 1,124,772 849,217 782,905 677,133 621,447 409,970 20.97%
-
Net Worth 2,709,642 1,305,032 1,842,795 1,681,801 1,515,333 1,425,930 1,235,436 13.97%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 39,175 39,150 39,208 39,151 39,189 33,161 33,390 2.69%
Div Payout % 57.75% 68.43% 126.30% 75.19% 91.73% 117.65% 104.60% -
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 2,709,642 1,305,032 1,842,795 1,681,801 1,515,333 1,425,930 1,235,436 13.97%
NOSH 652,925 652,516 653,473 652,518 653,161 663,223 667,803 -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 4.97% 4.75% 3.50% 6.28% 5.98% 4.39% 7.21% -
ROE 2.50% 4.38% 1.68% 3.10% 2.82% 1.98% 2.58% -
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 207.34 180.98 134.66 128.02 110.26 98.00 66.16 20.94%
EPS 10.39 8.76 4.76 7.98 6.53 4.25 4.78 13.80%
DPS 6.00 6.00 6.00 6.00 6.00 5.00 5.00 3.08%
NAPS 4.15 2.00 2.82 2.5774 2.32 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 201.45 175.73 130.95 124.31 107.17 96.72 65.75 20.49%
EPS 10.10 8.51 4.62 7.75 6.36 4.19 4.75 13.38%
DPS 5.83 5.83 5.83 5.83 5.83 4.93 4.97 2.69%
NAPS 4.0322 1.942 2.7423 2.5027 2.255 2.1219 1.8384 13.97%
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 2.99 2.56 3.03 4.05 2.83 1.18 3.14 -0.81%
P/EPS 59.58 52.80 85.88 64.91 47.70 27.29 43.51 5.37%
EY 1.68 1.89 1.16 1.54 2.10 3.66 2.30 -5.09%
DY 0.97 1.30 1.47 1.16 1.92 4.31 2.40 -14.00%
P/NAPS 1.49 2.32 1.45 2.01 1.34 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 2.68 2.83 3.18 3.83 2.77 1.17 2.83 -0.90%
P/EPS 53.42 58.50 90.09 61.40 46.63 27.06 39.12 5.32%
EY 1.87 1.71 1.11 1.63 2.14 3.70 2.56 -5.09%
DY 1.08 1.17 1.40 1.22 1.97 4.35 2.67 -13.99%
P/NAPS 1.34 2.57 1.52 1.90 1.31 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