[TCHONG] YoY TTM 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- 16.48%
YoY- 2.86%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 4,695,955 3,754,246 3,781,690 3,264,249 3,043,371 2,578,230 1,770,953 17.63%
PBT 333,767 226,441 322,811 271,544 246,645 229,995 71,241 29.32%
Tax -94,169 -66,995 -90,745 -64,661 -46,962 -42,007 -16,536 33.59%
NP 239,598 159,446 232,066 206,883 199,683 187,988 54,705 27.88%
-
NP to SH 241,289 160,420 231,954 205,486 199,773 187,292 53,929 28.33%
-
Tax Rate 28.21% 29.59% 28.11% 23.81% 19.04% 18.26% 23.21% -
Total Cost 4,456,357 3,594,800 3,549,624 3,057,366 2,843,688 2,390,242 1,716,248 17.22%
-
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 137,047 78,675 78,315 78,361 65,546 66,759 33,536 26.41%
Div Payout % 56.80% 49.04% 33.76% 38.13% 32.81% 35.64% 62.19% -
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 5.10% 4.25% 6.14% 6.34% 6.56% 7.29% 3.09% -
ROE 11.70% 8.44% 13.02% 12.69% 13.77% 14.10% 4.56% -
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 719.53 570.74 579.36 499.98 469.88 386.32 264.86 18.10%
EPS 36.97 24.39 35.54 31.47 30.84 28.06 8.07 28.84%
DPS 21.00 12.00 12.00 12.00 10.12 10.00 5.00 26.99%
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 698.80 558.67 562.75 485.75 452.88 383.67 263.53 17.63%
EPS 35.91 23.87 34.52 30.58 29.73 27.87 8.03 28.32%
DPS 20.39 11.71 11.65 11.66 9.75 9.93 4.99 26.41%
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 0.91 0.79 0.82 0.86 0.36 0.47 0.47 11.62%
P/EPS 17.74 18.49 13.34 13.66 5.41 6.45 15.50 2.27%
EY 5.64 5.41 7.50 7.32 18.47 15.50 6.45 -2.20%
DY 3.20 2.66 2.53 2.79 6.06 5.52 4.00 -3.64%
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 0.81 0.79 0.83 1.04 0.39 0.40 0.45 10.28%
P/EPS 15.77 18.45 13.59 16.49 6.00 5.45 14.88 0.97%
EY 6.34 5.42 7.36 6.06 16.67 18.34 6.72 -0.96%
DY 3.60 2.67 2.48 2.31 5.47 6.54 4.17 -2.41%
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