[TCHONG] QoQ Cumulative 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- 38.63%
YoY- -37.62%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 2,669,888 1,798,292 870,367 2,856,886 2,136,697 1,390,929 692,894 145.58%
PBT 256,454 184,866 88,913 177,226 134,517 90,548 48,554 202.98%
Tax -77,822 -55,756 -23,986 -22,922 -23,269 -14,016 -6,746 409.79%
NP 178,632 129,110 64,927 154,304 111,248 76,532 41,808 163.07%
-
NP to SH 177,669 128,328 64,674 153,326 110,601 76,169 41,582 163.07%
-
Tax Rate 30.35% 30.16% 26.98% 12.93% 17.30% 15.48% 13.89% -
Total Cost 2,491,256 1,669,182 805,440 2,702,582 2,025,449 1,314,397 651,086 144.43%
-
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 39,162 39,164 - 72,011 32,760 32,831 - -
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 10.89% 7.93% 4.11% 10.10% 7.50% 5.18% 2.82% -
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 409.04 275.50 133.37 436.40 326.10 211.83 104.31 148.46%
EPS 27.22 19.66 9.91 23.42 16.88 11.60 6.26 166.16%
DPS 6.00 6.00 0.00 11.00 5.00 5.00 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 397.30 267.60 129.52 425.13 317.96 206.98 103.11 145.57%
EPS 26.44 19.10 9.62 22.82 16.46 11.33 6.19 163.02%
DPS 5.83 5.83 0.00 10.72 4.88 4.89 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 1.46 1.56 2.80 0.71 0.64 0.79 1.18 15.23%
P/EPS 21.90 21.87 37.64 13.32 12.38 14.40 19.65 7.48%
EY 4.57 4.57 2.66 7.51 8.08 6.95 5.09 -6.92%
DY 1.01 1.40 0.00 3.53 2.39 2.99 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 1.37 1.88 2.87 0.70 0.80 0.87 1.52 -6.68%
P/EPS 20.65 26.40 38.65 13.02 15.46 15.95 25.40 -12.88%
EY 4.84 3.79 2.59 7.68 6.47 6.27 3.94 14.68%
DY 1.07 1.16 0.00 3.61 1.92 2.70 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