[TCHONG] YoY Annualized 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- 68.72%
YoY- 55.53%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 5,745,356 3,932,272 4,526,968 3,481,468 2,771,576 3,038,428 1,593,232 23.80%
PBT 491,756 183,724 420,608 355,652 194,216 268,420 71,564 37.84%
Tax -155,100 -57,964 -126,388 -95,944 -26,984 -51,032 -20,772 39.76%
NP 336,656 125,760 294,220 259,708 167,232 217,388 50,792 37.01%
-
NP to SH 336,380 126,412 296,320 258,696 166,328 216,228 50,168 37.28%
-
Tax Rate 31.54% 31.55% 30.05% 26.98% 13.89% 19.01% 29.03% -
Total Cost 5,408,700 3,806,512 4,232,748 3,221,760 2,604,344 2,821,040 1,542,440 23.23%
-
Net Worth 2,024,025 1,880,610 1,755,728 1,572,798 1,474,633 1,288,024 1,174,144 9.49%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 2,024,025 1,880,610 1,755,728 1,572,798 1,474,633 1,288,024 1,174,144 9.49%
NOSH 652,911 652,989 652,687 652,613 664,249 667,370 667,127 -0.35%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 5.86% 3.20% 6.50% 7.46% 6.03% 7.15% 3.19% -
ROE 16.62% 6.72% 16.88% 16.45% 11.28% 16.79% 4.27% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 879.96 602.20 693.59 533.47 417.25 455.28 238.82 24.25%
EPS 51.52 19.36 45.40 39.64 25.04 32.40 7.52 37.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.10 2.88 2.69 2.41 2.22 1.93 1.76 9.88%
Adjusted Per Share Value based on latest NOSH - 652,613
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 854.96 585.16 673.66 518.08 412.44 452.15 237.09 23.80%
EPS 50.06 18.81 44.10 38.50 24.75 32.18 7.47 37.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0119 2.7985 2.6127 2.3405 2.1944 1.9167 1.7472 9.49%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 5.12 4.49 4.86 3.73 1.23 1.80 1.21 -
P/RPS 0.58 0.75 0.70 0.70 0.29 0.40 0.51 2.16%
P/EPS 9.94 23.19 10.70 9.41 4.91 5.56 16.09 -7.70%
EY 10.06 4.31 9.34 10.63 20.36 18.00 6.21 8.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.56 1.81 1.55 0.55 0.93 0.69 15.62%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 15/05/13 21/05/12 18/05/11 26/05/10 28/05/09 28/05/08 24/05/07 -
Price 6.65 4.50 4.30 3.83 1.59 1.98 1.29 -
P/RPS 0.76 0.75 0.62 0.72 0.38 0.43 0.54 5.85%
P/EPS 12.91 23.25 9.47 9.66 6.35 6.11 17.15 -4.61%
EY 7.75 4.30 10.56 10.35 15.75 16.36 5.83 4.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 1.56 1.60 1.59 0.72 1.03 0.73 19.70%

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