[TCHONG] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
19-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -22.49%
YoY- 43.3%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 942,992 1,131,742 835,360 871,596 927,925 870,367 720,189 19.74%
PBT 79,772 105,152 66,299 71,588 95,953 88,913 42,709 51.83%
Tax -23,238 -31,597 -13,844 -22,066 -31,769 -23,986 347 -
NP 56,534 73,555 52,455 49,522 64,184 64,927 43,056 19.96%
-
NP to SH 56,462 74,080 52,071 49,341 63,655 64,674 42,725 20.48%
-
Tax Rate 29.13% 30.05% 20.88% 30.82% 33.11% 26.98% -0.81% -
Total Cost 886,458 1,058,187 782,905 822,074 863,741 805,440 677,133 19.73%
-
Net Worth 1,781,979 1,755,728 1,681,801 1,631,646 1,619,122 1,572,798 1,515,333 11.44%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 39,164 - 39,151 - 39,172 - 39,189 -0.04%
Div Payout % 69.36% - 75.19% - 61.54% - 91.73% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,781,979 1,755,728 1,681,801 1,631,646 1,619,122 1,572,798 1,515,333 11.44%
NOSH 652,739 652,687 652,518 652,658 652,871 652,613 653,161 -0.04%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.00% 6.50% 6.28% 5.68% 6.92% 7.46% 5.98% -
ROE 3.17% 4.22% 3.10% 3.02% 3.93% 4.11% 2.82% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 144.47 173.40 128.02 133.55 142.13 133.37 110.26 19.79%
EPS 8.65 11.35 7.98 7.56 9.75 9.91 6.53 20.67%
DPS 6.00 0.00 6.00 0.00 6.00 0.00 6.00 0.00%
NAPS 2.73 2.69 2.5774 2.50 2.48 2.41 2.32 11.49%
Adjusted Per Share Value based on latest NOSH - 652,658
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 144.66 173.61 128.15 133.71 142.35 133.52 110.48 19.74%
EPS 8.66 11.36 7.99 7.57 9.76 9.92 6.55 20.52%
DPS 6.01 0.00 6.01 0.00 6.01 0.00 6.01 0.00%
NAPS 2.7336 2.6934 2.58 2.503 2.4838 2.4127 2.3246 11.44%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 4.74 4.86 5.18 5.96 4.30 3.73 3.12 -
P/RPS 3.28 2.80 4.05 4.46 3.03 2.80 2.83 10.36%
P/EPS 54.80 42.82 64.91 78.84 44.10 37.64 47.70 9.71%
EY 1.82 2.34 1.54 1.27 2.27 2.66 2.10 -9.12%
DY 1.27 0.00 1.16 0.00 1.40 0.00 1.92 -24.14%
P/NAPS 1.74 1.81 2.01 2.38 1.73 1.55 1.34 19.07%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 18/08/11 18/05/11 24/02/11 19/11/10 18/08/10 26/05/10 22/02/10 -
Price 4.83 4.30 4.90 5.62 5.19 3.83 3.05 -
P/RPS 3.34 2.48 3.83 4.21 3.65 2.87 2.77 13.32%
P/EPS 55.84 37.89 61.40 74.34 53.23 38.65 46.63 12.80%
EY 1.79 2.64 1.63 1.35 1.88 2.59 2.14 -11.25%
DY 1.24 0.00 1.22 0.00 1.16 0.00 1.97 -26.61%
P/NAPS 1.77 1.60 1.90 2.25 2.09 1.59 1.31 22.28%

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