[TCHONG] YoY 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- -1.58%
YoY- 84.04%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,140,642 985,841 942,992 927,925 698,035 783,777 430,023 17.63%
PBT 91,809 60,401 79,772 95,953 41,994 84,006 26,299 23.14%
Tax -24,613 -17,727 -23,238 -31,769 -7,270 -15,785 -4,277 33.83%
NP 67,196 42,674 56,534 64,184 34,724 68,221 22,022 20.41%
-
NP to SH 67,353 43,215 56,462 63,655 34,587 68,140 21,931 20.54%
-
Tax Rate 26.81% 29.35% 29.13% 33.11% 17.31% 18.79% 16.26% -
Total Cost 1,073,446 943,167 886,458 863,741 663,311 715,556 408,001 17.47%
-
Net Worth 2,062,359 1,900,987 1,781,979 1,619,122 1,450,840 1,328,095 1,183,471 9.68%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 97,896 39,466 39,164 39,172 32,384 33,369 16,715 34.22%
Div Payout % 145.35% 91.33% 69.36% 61.54% 93.63% 48.97% 76.22% -
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 2,062,359 1,900,987 1,781,979 1,619,122 1,450,840 1,328,095 1,183,471 9.68%
NOSH 652,645 657,781 652,739 652,871 647,696 667,384 668,628 -0.40%
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 5.89% 4.33% 6.00% 6.92% 4.97% 8.70% 5.12% -
ROE 3.27% 2.27% 3.17% 3.93% 2.38% 5.13% 1.85% -
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 174.77 149.87 144.47 142.13 107.77 117.44 64.31 18.11%
EPS 10.32 6.62 8.65 9.75 5.34 10.21 3.28 21.02%
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 169.74 146.70 140.33 138.08 103.87 116.63 63.99 17.63%
EPS 10.02 6.43 8.40 9.47 5.15 10.14 3.26 20.55%
DPS 14.57 5.87 5.83 5.83 4.82 4.97 2.49 34.20%
NAPS 3.069 2.8289 2.6518 2.4094 2.159 1.9763 1.7611 9.68%
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 3.75 3.01 3.28 3.03 1.55 1.54 1.94 11.59%
P/EPS 63.57 68.65 54.80 44.10 31.27 17.73 38.11 8.89%
EY 1.57 1.46 1.82 2.27 3.20 5.64 2.62 -8.17%
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 3.34 3.00 3.34 3.65 1.72 1.30 1.87 10.14%
P/EPS 56.49 68.50 55.84 53.23 34.64 14.99 36.59 7.49%
EY 1.77 1.46 1.79 1.88 2.89 6.67 2.73 -6.96%
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