[TCHONG] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -0.45%
YoY- -63.91%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 927,925 870,367 720,189 745,768 698,035 692,894 649,964 26.87%
PBT 95,953 88,913 42,709 43,969 41,994 48,554 40,399 78.29%
Tax -31,769 -23,986 347 -9,253 -7,270 -6,746 -11,882 92.98%
NP 64,184 64,927 43,056 34,716 34,724 41,808 28,517 71.99%
-
NP to SH 63,655 64,674 42,725 34,432 34,587 41,582 28,187 72.38%
-
Tax Rate 33.11% 26.98% -0.81% 21.04% 17.31% 13.89% 29.41% -
Total Cost 863,741 805,440 677,133 711,052 663,311 651,086 621,447 24.61%
-
Net Worth 1,619,122 1,572,798 1,515,333 1,470,056 1,450,840 1,474,633 1,425,930 8.86%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 39,172 - 39,189 - 32,384 - 33,161 11.78%
Div Payout % 61.54% - 91.73% - 93.63% - 117.65% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,619,122 1,572,798 1,515,333 1,470,056 1,450,840 1,474,633 1,425,930 8.86%
NOSH 652,871 652,613 653,161 653,358 647,696 664,249 663,223 -1.04%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.92% 7.46% 5.98% 4.66% 4.97% 6.03% 4.39% -
ROE 3.93% 4.11% 2.82% 2.34% 2.38% 2.82% 1.98% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 142.13 133.37 110.26 114.14 107.77 104.31 98.00 28.21%
EPS 9.75 9.91 6.53 5.27 5.34 6.26 4.25 74.20%
DPS 6.00 0.00 6.00 0.00 5.00 0.00 5.00 12.96%
NAPS 2.48 2.41 2.32 2.25 2.24 2.22 2.15 10.01%
Adjusted Per Share Value based on latest NOSH - 653,358
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 142.35 133.52 110.48 114.40 107.08 106.29 99.71 26.87%
EPS 9.76 9.92 6.55 5.28 5.31 6.38 4.32 72.43%
DPS 6.01 0.00 6.01 0.00 4.97 0.00 5.09 11.74%
NAPS 2.4838 2.4127 2.3246 2.2551 2.2257 2.2622 2.1874 8.86%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 4.30 3.73 3.12 2.09 1.67 1.23 1.16 -
P/RPS 3.03 2.80 2.83 1.83 1.55 1.18 1.18 87.84%
P/EPS 44.10 37.64 47.70 39.66 31.27 19.65 27.29 37.82%
EY 2.27 2.66 2.10 2.52 3.20 5.09 3.66 -27.33%
DY 1.40 0.00 1.92 0.00 2.99 0.00 4.31 -52.84%
P/NAPS 1.73 1.55 1.34 0.93 0.75 0.55 0.54 117.78%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 18/08/10 26/05/10 22/02/10 18/11/09 19/08/09 28/05/09 20/02/09 -
Price 5.19 3.83 3.05 2.61 1.85 1.59 1.15 -
P/RPS 3.65 2.87 2.77 2.29 1.72 1.52 1.17 113.94%
P/EPS 53.23 38.65 46.63 49.53 34.64 25.40 27.06 57.18%
EY 1.88 2.59 2.14 2.02 2.89 3.94 3.70 -36.40%
DY 1.16 0.00 1.97 0.00 2.70 0.00 4.35 -58.67%
P/NAPS 2.09 1.59 1.31 1.16 0.83 0.72 0.53 150.22%

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