[TCHONG] QoQ TTM 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- 4.24%
YoY- 49.84%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 3,815,450 3,781,690 3,766,623 3,505,248 3,390,077 3,264,249 3,034,359 16.48%
PBT 325,400 322,811 338,992 322,753 299,163 271,544 217,585 30.74%
Tax -88,288 -90,745 -99,276 -91,665 -77,474 -64,661 -40,162 68.98%
NP 237,112 232,066 239,716 231,088 221,689 206,883 177,423 21.30%
-
NP to SH 237,171 231,954 239,147 229,741 220,395 205,486 176,418 21.78%
-
Tax Rate 27.13% 28.11% 29.29% 28.40% 25.90% 23.81% 18.46% -
Total Cost 3,578,338 3,549,624 3,526,907 3,274,160 3,168,388 3,057,366 2,856,936 16.17%
-
Net Worth 1,807,723 1,781,979 1,755,728 1,681,801 1,631,646 1,619,122 1,572,798 9.71%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 78,315 78,315 78,323 78,323 78,361 78,361 71,574 6.17%
Div Payout % 33.02% 33.76% 32.75% 34.09% 35.56% 38.13% 40.57% -
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 1,807,723 1,781,979 1,755,728 1,681,801 1,631,646 1,619,122 1,572,798 9.71%
NOSH 652,607 652,739 652,687 652,518 652,658 652,871 652,613 -0.00%
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 6.21% 6.14% 6.36% 6.59% 6.54% 6.34% 5.85% -
ROE 13.12% 13.02% 13.62% 13.66% 13.51% 12.69% 11.22% -
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 584.65 579.36 577.09 537.19 519.43 499.98 464.95 16.48%
EPS 36.34 35.54 36.64 35.21 33.77 31.47 27.03 21.79%
DPS 12.00 12.00 12.00 12.00 12.00 12.00 11.00 5.96%
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 585.31 580.13 577.82 537.72 520.05 500.75 465.49 16.48%
EPS 36.38 35.58 36.69 35.24 33.81 31.52 27.06 21.79%
DPS 12.01 12.01 12.02 12.02 12.02 12.02 10.98 6.15%
NAPS 2.7731 2.7336 2.6934 2.58 2.503 2.4838 2.4127 9.71%
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 0.77 0.82 0.84 0.96 1.15 0.86 0.80 -2.51%
P/EPS 12.35 13.34 13.26 14.71 17.65 13.66 13.80 -7.12%
EY 8.09 7.50 7.54 6.80 5.67 7.32 7.25 7.57%
DY 2.67 2.53 2.47 2.32 2.01 2.79 2.95 -6.42%
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 0.76 0.83 0.75 0.91 1.08 1.04 0.82 -4.93%
P/EPS 12.19 13.59 11.74 13.92 16.64 16.49 14.17 -9.53%
EY 8.20 7.36 8.52 7.19 6.01 6.06 7.06 10.48%
DY 2.71 2.48 2.79 2.45 2.14 2.31 2.87 -3.74%
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