[TCHONG] YoY TTM 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- -30.53%
YoY- -44.38%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 3,786,964 3,815,450 3,390,077 2,786,661 2,987,681 1,853,916 2,320,769 8.49%
PBT 196,715 325,400 299,163 174,916 300,850 99,268 117,984 8.88%
Tax -59,727 -88,288 -77,474 -35,151 -51,799 -26,501 -25,983 14.86%
NP 136,988 237,112 221,689 139,765 249,051 72,767 92,001 6.85%
-
NP to SH 138,486 237,171 220,395 138,788 249,535 71,953 90,398 7.36%
-
Tax Rate 30.36% 27.13% 25.90% 20.10% 17.22% 26.70% 22.02% -
Total Cost 3,649,976 3,578,338 3,168,388 2,646,896 2,738,630 1,781,149 2,228,768 8.56%
-
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 78,675 78,315 78,361 65,546 66,759 33,536 50,296 7.73%
Div Payout % 56.81% 33.02% 35.56% 47.23% 26.75% 46.61% 55.64% -
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 3.62% 6.21% 6.54% 5.02% 8.34% 3.93% 3.96% -
ROE 7.32% 13.12% 13.51% 9.44% 17.81% 5.99% 7.79% -
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 580.33 584.65 519.43 426.51 447.76 277.75 346.20 8.98%
EPS 21.22 36.34 33.77 21.24 37.40 10.78 13.49 7.83%
DPS 12.00 12.00 12.00 10.00 10.00 5.00 7.50 8.14%
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 563.54 567.78 504.48 414.68 444.60 275.88 345.35 8.49%
EPS 20.61 35.29 32.80 20.65 37.13 10.71 13.45 7.36%
DPS 11.71 11.65 11.66 9.75 9.93 4.99 7.48 7.74%
NAPS 2.8161 2.6901 2.428 2.1876 2.0852 1.7879 1.7258 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 0.80 0.77 1.15 0.49 0.37 0.48 0.36 14.22%
P/EPS 21.96 12.35 17.65 9.84 4.41 12.34 9.27 15.44%
EY 4.55 8.09 5.67 10.16 22.67 8.11 10.79 -13.39%
DY 2.58 2.67 2.01 4.78 6.06 3.76 6.00 -13.11%
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 0.77 0.76 1.08 0.61 0.26 0.88 0.37 12.97%
P/EPS 20.92 12.19 16.64 12.29 3.08 22.73 9.57 13.90%
EY 4.78 8.20 6.01 8.14 32.52 4.40 10.45 -12.21%
DY 2.70 2.71 2.14 3.83 8.70 2.04 5.81 -11.97%
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