[TCHONG] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 76.22%
YoY- 1.73%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 983,068 3,860,071 2,980,090 2,074,734 1,131,742 3,505,248 2,669,888 -48.59%
PBT 45,931 305,033 259,101 184,924 105,152 322,753 256,454 -68.19%
Tax -14,491 -89,612 -74,444 -54,835 -31,597 -91,666 -77,822 -67.35%
NP 31,440 215,421 184,657 130,089 73,555 231,087 178,632 -68.56%
-
NP to SH 31,603 216,144 185,100 130,542 74,080 229,740 177,669 -68.33%
-
Tax Rate 31.55% 29.38% 28.73% 29.65% 30.05% 28.40% 30.35% -
Total Cost 951,628 3,644,650 2,795,433 1,944,645 1,058,187 3,274,161 2,491,256 -47.32%
-
Net Worth 1,880,610 1,840,869 1,808,560 1,781,898 1,755,728 1,682,670 1,631,787 9.91%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 78,334 39,174 39,162 - 78,342 39,162 -
Div Payout % - 36.24% 21.16% 30.00% - 34.10% 22.04% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,880,610 1,840,869 1,808,560 1,781,898 1,755,728 1,682,670 1,631,787 9.91%
NOSH 652,989 652,790 652,910 652,710 652,687 652,855 652,714 0.02%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 3.20% 5.58% 6.20% 6.27% 6.50% 6.59% 6.69% -
ROE 1.68% 11.74% 10.23% 7.33% 4.22% 13.65% 10.89% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 150.55 591.32 456.43 317.86 173.40 536.91 409.04 -48.61%
EPS 4.84 33.11 28.35 20.00 11.35 35.19 27.22 -68.34%
DPS 0.00 12.00 6.00 6.00 0.00 12.00 6.00 -
NAPS 2.88 2.82 2.77 2.73 2.69 2.5774 2.50 9.88%
Adjusted Per Share Value based on latest NOSH - 652,739
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 146.29 574.42 443.47 308.74 168.41 521.61 397.30 -48.59%
EPS 4.70 32.16 27.54 19.43 11.02 34.19 26.44 -68.35%
DPS 0.00 11.66 5.83 5.83 0.00 11.66 5.83 -
NAPS 2.7985 2.7394 2.6913 2.6516 2.6127 2.504 2.4283 9.91%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 4.49 4.08 4.49 4.74 4.86 5.18 5.96 -
P/RPS 2.98 0.69 0.98 1.49 2.80 0.96 1.46 60.83%
P/EPS 92.77 12.32 15.84 23.70 42.82 14.72 21.90 161.57%
EY 1.08 8.12 6.31 4.22 2.34 6.79 4.57 -61.74%
DY 0.00 2.94 1.34 1.27 0.00 2.32 1.01 -
P/NAPS 1.56 1.45 1.62 1.74 1.81 2.01 2.38 -24.52%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 21/05/12 24/02/12 17/11/11 18/08/11 18/05/11 24/02/11 19/11/10 -
Price 4.50 4.28 4.43 4.83 4.30 4.90 5.62 -
P/RPS 2.99 0.72 0.97 1.52 2.48 0.91 1.37 68.17%
P/EPS 92.98 12.93 15.63 24.15 37.89 13.92 20.65 172.42%
EY 1.08 7.74 6.40 4.14 2.64 7.18 4.84 -63.17%
DY 0.00 2.80 1.35 1.24 0.00 2.45 1.07 -
P/NAPS 1.56 1.52 1.60 1.77 1.60 1.90 2.25 -21.64%

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