[TCHONG] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 29.31%
YoY- 49.84%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 2,980,090 2,074,734 1,131,742 3,505,248 2,669,888 1,798,292 870,367 127.00%
PBT 259,101 184,924 105,152 322,753 256,454 184,866 88,913 103.88%
Tax -74,444 -54,835 -31,597 -91,666 -77,822 -55,756 -23,986 112.62%
NP 184,657 130,089 73,555 231,087 178,632 129,110 64,927 100.60%
-
NP to SH 185,100 130,542 74,080 229,740 177,669 128,328 64,674 101.45%
-
Tax Rate 28.73% 29.65% 30.05% 28.40% 30.35% 30.16% 26.98% -
Total Cost 2,795,433 1,944,645 1,058,187 3,274,161 2,491,256 1,669,182 805,440 129.05%
-
Net Worth 1,808,560 1,781,898 1,755,728 1,682,670 1,631,787 1,618,786 1,572,798 9.74%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 39,174 39,162 - 78,342 39,162 39,164 - -
Div Payout % 21.16% 30.00% - 34.10% 22.04% 30.52% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,808,560 1,781,898 1,755,728 1,682,670 1,631,787 1,618,786 1,572,798 9.74%
NOSH 652,910 652,710 652,687 652,855 652,714 652,736 652,613 0.03%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.20% 6.27% 6.50% 6.59% 6.69% 7.18% 7.46% -
ROE 10.23% 7.33% 4.22% 13.65% 10.89% 7.93% 4.11% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 456.43 317.86 173.40 536.91 409.04 275.50 133.37 126.92%
EPS 28.35 20.00 11.35 35.19 27.22 19.66 9.91 101.39%
DPS 6.00 6.00 0.00 12.00 6.00 6.00 0.00 -
NAPS 2.77 2.73 2.69 2.5774 2.50 2.48 2.41 9.71%
Adjusted Per Share Value based on latest NOSH - 652,518
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 457.16 318.27 173.61 537.72 409.57 275.87 133.52 126.99%
EPS 28.40 20.03 11.36 35.24 27.26 19.69 9.92 101.49%
DPS 6.01 6.01 0.00 12.02 6.01 6.01 0.00 -
NAPS 2.7744 2.7335 2.6934 2.5813 2.5032 2.4833 2.4127 9.75%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 4.49 4.74 4.86 5.18 5.96 4.30 3.73 -
P/RPS 0.98 1.49 2.80 0.96 1.46 1.56 2.80 -50.30%
P/EPS 15.84 23.70 42.82 14.72 21.90 21.87 37.64 -43.81%
EY 6.31 4.22 2.34 6.79 4.57 4.57 2.66 77.77%
DY 1.34 1.27 0.00 2.32 1.01 1.40 0.00 -
P/NAPS 1.62 1.74 1.81 2.01 2.38 1.73 1.55 2.98%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 18/08/11 18/05/11 24/02/11 19/11/10 18/08/10 26/05/10 -
Price 4.43 4.83 4.30 4.90 5.62 5.19 3.83 -
P/RPS 0.97 1.52 2.48 0.91 1.37 1.88 2.87 -51.44%
P/EPS 15.63 24.15 37.89 13.92 20.65 26.40 38.65 -45.28%
EY 6.40 4.14 2.64 7.18 4.84 3.79 2.59 82.67%
DY 1.35 1.24 0.00 2.45 1.07 1.16 0.00 -
P/NAPS 1.60 1.77 1.60 1.90 2.25 2.09 1.59 0.41%

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