[TCHONG] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 98.42%
YoY- 68.48%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 2,576,981 1,968,909 2,074,734 1,798,292 1,390,929 1,543,384 828,331 20.80%
PBT 214,748 106,332 184,924 184,866 90,548 151,112 44,190 30.11%
Tax -63,388 -32,218 -54,835 -55,756 -14,016 -28,543 -9,470 37.24%
NP 151,360 74,114 130,089 129,110 76,532 122,569 34,720 27.78%
-
NP to SH 151,448 74,818 130,542 128,328 76,169 122,197 34,473 27.94%
-
Tax Rate 29.52% 30.30% 29.65% 30.16% 15.48% 18.89% 21.43% -
Total Cost 2,425,621 1,894,795 1,944,645 1,669,182 1,314,397 1,420,815 793,611 20.44%
-
Net Worth 2,062,826 1,895,111 1,781,898 1,618,786 1,470,849 1,328,083 1,182,504 9.70%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 97,918 39,344 39,162 39,164 32,831 33,368 16,702 34.24%
Div Payout % 64.66% 52.59% 30.00% 30.52% 43.10% 27.31% 48.45% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 2,062,826 1,895,111 1,781,898 1,618,786 1,470,849 1,328,083 1,182,504 9.70%
NOSH 652,793 655,748 652,710 652,736 656,629 667,378 668,081 -0.38%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 5.87% 3.76% 6.27% 7.18% 5.50% 7.94% 4.19% -
ROE 7.34% 3.95% 7.33% 7.93% 5.18% 9.20% 2.92% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 394.76 300.25 317.86 275.50 211.83 231.26 123.99 21.26%
EPS 23.20 11.46 20.00 19.66 11.60 18.31 5.16 28.44%
DPS 15.00 6.00 6.00 6.00 5.00 5.00 2.50 34.76%
NAPS 3.16 2.89 2.73 2.48 2.24 1.99 1.77 10.13%
Adjusted Per Share Value based on latest NOSH - 652,871
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 383.48 292.99 308.74 267.60 206.98 229.67 123.26 20.80%
EPS 22.54 11.13 19.43 19.10 11.33 18.18 5.13 27.95%
DPS 14.57 5.85 5.83 5.83 4.89 4.97 2.49 34.20%
NAPS 3.0697 2.8201 2.6516 2.4089 2.1888 1.9763 1.7597 9.70%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 6.56 4.51 4.74 4.30 1.67 1.81 1.25 -
P/RPS 1.66 1.50 1.49 1.56 0.79 0.78 1.01 8.62%
P/EPS 28.28 39.53 23.70 21.87 14.40 9.89 24.22 2.61%
EY 3.54 2.53 4.22 4.57 6.95 10.12 4.13 -2.53%
DY 2.29 1.33 1.27 1.40 2.99 2.76 2.00 2.28%
P/NAPS 2.08 1.56 1.74 1.73 0.75 0.91 0.71 19.59%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 15/08/12 18/08/11 18/08/10 19/08/09 27/08/08 16/08/07 -
Price 5.83 4.50 4.83 5.19 1.85 1.53 1.20 -
P/RPS 1.48 1.50 1.52 1.88 0.87 0.66 0.97 7.28%
P/EPS 25.13 39.44 24.15 26.40 15.95 8.36 23.26 1.29%
EY 3.98 2.54 4.14 3.79 6.27 11.97 4.30 -1.27%
DY 2.57 1.33 1.24 1.16 2.70 3.27 2.08 3.58%
P/NAPS 1.84 1.56 1.77 2.09 0.83 0.77 0.68 18.02%

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