[TCHONG] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
19-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 7.26%
YoY- 58.8%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 5,025,642 3,786,964 3,815,450 3,390,077 2,786,661 2,987,681 1,853,916 18.06%
PBT 338,980 196,715 325,400 299,163 174,916 300,850 99,268 22.69%
Tax -114,509 -59,727 -88,288 -77,474 -35,151 -51,799 -26,501 27.59%
NP 224,471 136,988 237,112 221,689 139,765 249,051 72,767 20.63%
-
NP to SH 240,330 138,486 237,171 220,395 138,788 249,535 71,953 22.24%
-
Tax Rate 33.78% 30.36% 27.13% 25.90% 20.10% 17.22% 26.70% -
Total Cost 4,801,171 3,649,976 3,578,338 3,168,388 2,646,896 2,738,630 1,781,149 17.95%
-
Net Worth 2,023,948 1,892,409 1,807,723 1,631,646 1,470,056 1,401,228 1,201,472 9.07%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 137,047 78,675 78,315 78,361 65,546 66,759 33,536 26.41%
Div Payout % 57.02% 56.81% 33.02% 35.56% 47.23% 26.75% 46.61% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 2,023,948 1,892,409 1,807,723 1,631,646 1,470,056 1,401,228 1,201,472 9.07%
NOSH 652,886 652,554 652,607 652,658 653,358 667,251 667,484 -0.36%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 4.47% 3.62% 6.21% 6.54% 5.02% 8.34% 3.93% -
ROE 11.87% 7.32% 13.12% 13.51% 9.44% 17.81% 5.99% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 769.76 580.33 584.65 519.43 426.51 447.76 277.75 18.49%
EPS 36.81 21.22 36.34 33.77 21.24 37.40 10.78 22.69%
DPS 21.00 12.00 12.00 12.00 10.00 10.00 5.00 26.99%
NAPS 3.10 2.90 2.77 2.50 2.25 2.10 1.80 9.47%
Adjusted Per Share Value based on latest NOSH - 652,658
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 770.96 580.94 585.31 520.05 427.49 458.32 284.40 18.06%
EPS 36.87 21.24 36.38 33.81 21.29 38.28 11.04 22.23%
DPS 21.02 12.07 12.01 12.02 10.06 10.24 5.14 26.43%
NAPS 3.1048 2.903 2.7731 2.503 2.2551 2.1496 1.8431 9.07%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 6.27 4.66 4.49 5.96 2.09 1.65 1.33 -
P/RPS 0.81 0.80 0.77 1.15 0.49 0.37 0.48 9.10%
P/EPS 17.03 21.96 12.35 17.65 9.84 4.41 12.34 5.51%
EY 5.87 4.55 8.09 5.67 10.16 22.67 8.11 -5.24%
DY 3.35 2.58 2.67 2.01 4.78 6.06 3.76 -1.90%
P/NAPS 2.02 1.61 1.62 2.38 0.93 0.79 0.74 18.20%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 20/11/13 28/11/12 17/11/11 19/11/10 18/11/09 17/11/08 15/11/07 -
Price 6.40 4.44 4.43 5.62 2.61 1.15 2.45 -
P/RPS 0.83 0.77 0.76 1.08 0.61 0.26 0.88 -0.96%
P/EPS 17.39 20.92 12.19 16.64 12.29 3.08 22.73 -4.36%
EY 5.75 4.78 8.20 6.01 8.14 32.52 4.40 4.55%
DY 3.28 2.70 2.71 2.14 3.83 8.70 2.04 8.22%
P/NAPS 2.06 1.53 1.60 2.25 1.16 0.55 1.36 7.15%

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