[TCHONG] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 10.47%
YoY- -37.62%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 4,087,883 3,860,071 3,505,248 2,856,886 3,195,826 1,863,177 2,109,039 11.64%
PBT 225,351 305,033 322,753 177,226 307,208 123,074 85,956 17.40%
Tax -62,999 -89,612 -91,665 -22,922 -61,489 -22,934 -24,871 16.73%
NP 162,352 215,421 231,088 154,304 245,719 100,140 61,085 17.67%
-
NP to SH 164,659 216,144 229,741 153,326 245,801 99,568 59,968 18.31%
-
Tax Rate 27.96% 29.38% 28.40% 12.93% 20.02% 18.63% 28.93% -
Total Cost 3,925,531 3,644,650 3,274,160 2,702,582 2,950,107 1,763,037 2,047,954 11.44%
-
Net Worth 1,305,032 1,842,795 1,681,801 1,515,333 1,425,930 1,235,436 1,170,761 1.82%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 78,617 78,372 78,323 71,574 66,530 50,105 33,588 15.21%
Div Payout % 47.75% 36.26% 34.09% 46.68% 27.07% 50.32% 56.01% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,305,032 1,842,795 1,681,801 1,515,333 1,425,930 1,235,436 1,170,761 1.82%
NOSH 652,516 653,473 652,518 653,161 663,223 667,803 672,812 -0.50%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.97% 5.58% 6.59% 5.40% 7.69% 5.37% 2.90% -
ROE 12.62% 11.73% 13.66% 10.12% 17.24% 8.06% 5.12% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 626.48 590.70 537.19 437.39 481.86 279.00 313.47 12.22%
EPS 25.23 33.08 35.21 23.47 37.06 14.91 8.91 18.92%
DPS 12.00 12.00 12.00 11.00 10.00 7.50 5.00 15.69%
NAPS 2.00 2.82 2.5774 2.32 2.15 1.85 1.7401 2.34%
Adjusted Per Share Value based on latest NOSH - 653,161
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 608.32 574.42 521.61 425.13 475.57 277.26 313.85 11.64%
EPS 24.50 32.16 34.19 22.82 36.58 14.82 8.92 18.32%
DPS 11.70 11.66 11.66 10.65 9.90 7.46 5.00 15.20%
NAPS 1.942 2.7423 2.5027 2.255 2.1219 1.8384 1.7422 1.82%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 4.63 4.08 5.18 3.12 1.16 2.08 1.25 -
P/RPS 0.74 0.69 0.96 0.71 0.24 0.75 0.40 10.78%
P/EPS 18.35 12.34 14.71 13.29 3.13 13.95 14.02 4.58%
EY 5.45 8.11 6.80 7.52 31.95 7.17 7.13 -4.37%
DY 2.59 2.94 2.32 3.53 8.62 3.61 4.00 -6.98%
P/NAPS 2.32 1.45 2.01 1.34 0.54 1.12 0.72 21.51%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 24/02/12 24/02/11 22/02/10 20/02/09 26/02/08 22/02/07 -
Price 5.13 4.28 4.90 3.05 1.15 1.87 1.42 -
P/RPS 0.82 0.72 0.91 0.70 0.24 0.67 0.45 10.50%
P/EPS 20.33 12.94 13.92 12.99 3.10 12.54 15.93 4.14%
EY 4.92 7.73 7.19 7.70 32.23 7.97 6.28 -3.98%
DY 2.34 2.80 2.45 3.61 8.70 4.01 3.52 -6.57%
P/NAPS 2.57 1.52 1.90 1.31 0.53 1.01 0.82 20.95%

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