[TCHONG] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 24.09%
YoY- 51.58%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,180,900 879,981 835,360 720,189 649,964 441,819 432,558 18.20%
PBT 74,568 45,932 66,299 42,709 40,399 34,041 10,235 39.19%
Tax -18,440 -15,168 -13,844 347 -11,882 -2,192 -5,759 21.38%
NP 56,128 30,764 52,455 43,056 28,517 31,849 4,476 52.36%
-
NP to SH 57,217 31,044 52,071 42,725 28,187 31,921 4,306 53.84%
-
Tax Rate 24.73% 33.02% 20.88% -0.81% 29.41% 6.44% 56.27% -
Total Cost 1,124,772 849,217 782,905 677,133 621,447 409,970 428,082 17.45%
-
Net Worth 1,305,032 1,842,795 1,681,801 1,515,333 1,425,930 1,235,436 1,170,761 1.82%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 39,150 39,208 39,151 39,189 33,161 33,390 16,820 15.10%
Div Payout % 68.43% 126.30% 75.19% 91.73% 117.65% 104.60% 390.63% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,305,032 1,842,795 1,681,801 1,515,333 1,425,930 1,235,436 1,170,761 1.82%
NOSH 652,516 653,473 652,518 653,161 663,223 667,803 672,812 -0.50%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 4.75% 3.50% 6.28% 5.98% 4.39% 7.21% 1.03% -
ROE 4.38% 1.68% 3.10% 2.82% 1.98% 2.58% 0.37% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 180.98 134.66 128.02 110.26 98.00 66.16 64.29 18.80%
EPS 8.76 4.76 7.98 6.53 4.25 4.78 0.64 54.60%
DPS 6.00 6.00 6.00 6.00 5.00 5.00 2.50 15.69%
NAPS 2.00 2.82 2.5774 2.32 2.15 1.85 1.7401 2.34%
Adjusted Per Share Value based on latest NOSH - 653,161
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 175.73 130.95 124.31 107.17 96.72 65.75 64.37 18.20%
EPS 8.51 4.62 7.75 6.36 4.19 4.75 0.64 53.85%
DPS 5.83 5.83 5.83 5.83 4.93 4.97 2.50 15.14%
NAPS 1.942 2.7423 2.5027 2.255 2.1219 1.8384 1.7422 1.82%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 4.63 4.08 5.18 3.12 1.16 2.08 1.25 -
P/RPS 2.56 3.03 4.05 2.83 1.18 3.14 1.94 4.72%
P/EPS 52.80 85.88 64.91 47.70 27.29 43.51 195.31 -19.57%
EY 1.89 1.16 1.54 2.10 3.66 2.30 0.51 24.37%
DY 1.30 1.47 1.16 1.92 4.31 2.40 2.00 -6.92%
P/NAPS 2.32 1.45 2.01 1.34 0.54 1.12 0.72 21.51%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 24/02/12 24/02/11 22/02/10 20/02/09 26/02/08 22/02/07 -
Price 5.13 4.28 4.90 3.05 1.15 1.87 1.42 -
P/RPS 2.83 3.18 3.83 2.77 1.17 2.83 2.21 4.20%
P/EPS 58.50 90.09 61.40 46.63 27.06 39.12 221.88 -19.90%
EY 1.71 1.11 1.63 2.14 3.70 2.56 0.45 24.89%
DY 1.17 1.40 1.22 1.97 4.35 2.67 1.76 -6.57%
P/NAPS 2.57 1.52 1.90 1.31 0.53 1.01 0.82 20.95%

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