[TCHONG] QoQ Annualized Quarter 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- 3.97%
YoY- -37.62%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 3,559,850 3,596,584 3,481,468 2,856,886 2,848,929 2,781,858 2,771,576 18.14%
PBT 341,938 369,732 355,652 177,226 179,356 181,096 194,216 45.75%
Tax -103,762 -111,512 -95,944 -22,922 -31,025 -28,032 -26,984 145.24%
NP 238,176 258,220 259,708 154,304 148,330 153,064 167,232 26.55%
-
NP to SH 236,892 256,656 258,696 153,326 147,468 152,338 166,328 26.56%
-
Tax Rate 30.35% 30.16% 26.98% 12.93% 17.30% 15.48% 13.89% -
Total Cost 3,321,674 3,338,364 3,221,760 2,702,582 2,700,598 2,628,794 2,604,344 17.59%
-
Net Worth 1,631,787 1,618,786 1,572,798 1,518,011 1,474,243 1,470,849 1,474,633 6.97%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 52,217 78,328 - 72,011 43,681 65,662 - -
Div Payout % 22.04% 30.52% - 46.97% 29.62% 43.10% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,631,787 1,618,786 1,572,798 1,518,011 1,474,243 1,470,849 1,474,633 6.97%
NOSH 652,714 652,736 652,613 654,654 655,219 656,629 664,249 -1.16%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.69% 7.18% 7.46% 5.40% 5.21% 5.50% 6.03% -
ROE 14.52% 15.85% 16.45% 10.10% 10.00% 10.36% 11.28% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 545.39 551.00 533.47 436.40 434.81 423.66 417.25 19.52%
EPS 36.29 39.32 39.64 23.42 22.51 23.20 25.04 28.03%
DPS 8.00 12.00 0.00 11.00 6.67 10.00 0.00 -
NAPS 2.50 2.48 2.41 2.3188 2.25 2.24 2.22 8.23%
Adjusted Per Share Value based on latest NOSH - 653,161
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 529.74 535.21 518.08 425.13 423.95 413.97 412.44 18.14%
EPS 35.25 38.19 38.50 22.82 21.94 22.67 24.75 26.55%
DPS 7.77 11.66 0.00 10.72 6.50 9.77 0.00 -
NAPS 2.4283 2.4089 2.3405 2.2589 2.1938 2.1888 2.1944 6.97%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 5.96 4.30 3.73 3.12 2.09 1.67 1.23 -
P/RPS 1.09 0.78 0.70 0.71 0.48 0.39 0.29 141.54%
P/EPS 16.42 10.94 9.41 13.32 9.29 7.20 4.91 123.46%
EY 6.09 9.14 10.63 7.51 10.77 13.89 20.36 -55.24%
DY 1.34 2.79 0.00 3.53 3.19 5.99 0.00 -
P/NAPS 2.38 1.73 1.55 1.35 0.93 0.75 0.55 165.31%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 19/11/10 18/08/10 26/05/10 22/02/10 18/11/09 19/08/09 28/05/09 -
Price 5.62 5.19 3.83 3.05 2.61 1.85 1.59 -
P/RPS 1.03 0.94 0.72 0.70 0.60 0.44 0.38 94.28%
P/EPS 15.48 13.20 9.66 13.02 11.60 7.97 6.35 81.03%
EY 6.46 7.58 10.35 7.68 8.62 12.54 15.75 -44.76%
DY 1.42 2.31 0.00 3.61 2.55 5.41 0.00 -
P/NAPS 2.25 2.09 1.59 1.32 1.16 0.83 0.72 113.59%

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