[TCHONG] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 51.37%
YoY- 55.53%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 835,360 871,596 927,925 870,367 720,189 745,768 698,035 12.68%
PBT 66,299 71,588 95,953 88,913 42,709 43,969 41,994 35.47%
Tax -13,844 -22,066 -31,769 -23,986 347 -9,253 -7,270 53.45%
NP 52,455 49,522 64,184 64,927 43,056 34,716 34,724 31.55%
-
NP to SH 52,071 49,341 63,655 64,674 42,725 34,432 34,587 31.25%
-
Tax Rate 20.88% 30.82% 33.11% 26.98% -0.81% 21.04% 17.31% -
Total Cost 782,905 822,074 863,741 805,440 677,133 711,052 663,311 11.65%
-
Net Worth 1,681,801 1,631,646 1,619,122 1,572,798 1,515,333 1,470,056 1,450,840 10.31%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 39,151 - 39,172 - 39,189 - 32,384 13.44%
Div Payout % 75.19% - 61.54% - 91.73% - 93.63% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,681,801 1,631,646 1,619,122 1,572,798 1,515,333 1,470,056 1,450,840 10.31%
NOSH 652,518 652,658 652,871 652,613 653,161 653,358 647,696 0.49%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.28% 5.68% 6.92% 7.46% 5.98% 4.66% 4.97% -
ROE 3.10% 3.02% 3.93% 4.11% 2.82% 2.34% 2.38% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 128.02 133.55 142.13 133.37 110.26 114.14 107.77 12.12%
EPS 7.98 7.56 9.75 9.91 6.53 5.27 5.34 30.61%
DPS 6.00 0.00 6.00 0.00 6.00 0.00 5.00 12.88%
NAPS 2.5774 2.50 2.48 2.41 2.32 2.25 2.24 9.77%
Adjusted Per Share Value based on latest NOSH - 652,613
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 124.31 129.70 138.08 129.52 107.17 110.98 103.87 12.68%
EPS 7.75 7.34 9.47 9.62 6.36 5.12 5.15 31.22%
DPS 5.83 0.00 5.83 0.00 5.83 0.00 4.82 13.48%
NAPS 2.5027 2.428 2.4094 2.3405 2.255 2.1876 2.159 10.31%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 5.18 5.96 4.30 3.73 3.12 2.09 1.67 -
P/RPS 4.05 4.46 3.03 2.80 2.83 1.83 1.55 89.37%
P/EPS 64.91 78.84 44.10 37.64 47.70 39.66 31.27 62.50%
EY 1.54 1.27 2.27 2.66 2.10 2.52 3.20 -38.50%
DY 1.16 0.00 1.40 0.00 1.92 0.00 2.99 -46.71%
P/NAPS 2.01 2.38 1.73 1.55 1.34 0.93 0.75 92.59%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 19/11/10 18/08/10 26/05/10 22/02/10 18/11/09 19/08/09 -
Price 4.90 5.62 5.19 3.83 3.05 2.61 1.85 -
P/RPS 3.83 4.21 3.65 2.87 2.77 2.29 1.72 70.27%
P/EPS 61.40 74.34 53.23 38.65 46.63 49.53 34.64 46.31%
EY 1.63 1.35 1.88 2.59 2.14 2.02 2.89 -31.66%
DY 1.22 0.00 1.16 0.00 1.97 0.00 2.70 -41.03%
P/NAPS 1.90 2.25 2.09 1.59 1.31 1.16 0.83 73.43%

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