[TCHONG] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 15.06%
YoY- -24.39%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 4,541,154 3,711,397 3,766,623 3,034,359 3,129,113 2,224,476 1,884,320 15.77%
PBT 302,359 245,812 338,992 217,585 288,657 172,288 67,825 28.25%
Tax -87,283 -72,506 -99,276 -40,162 -55,477 -30,499 -19,570 28.26%
NP 215,076 173,306 239,716 177,423 233,180 141,789 48,255 28.25%
-
NP to SH 217,151 173,667 239,147 176,418 233,326 141,083 47,156 28.95%
-
Tax Rate 28.87% 29.50% 29.29% 18.46% 19.22% 17.70% 28.85% -
Total Cost 4,326,078 3,538,091 3,526,907 2,856,936 2,895,933 2,082,687 1,836,065 15.33%
-
Net Worth 2,024,025 1,880,610 1,755,728 1,572,798 1,474,633 1,288,024 1,174,144 9.49%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 78,617 78,372 78,323 71,574 66,530 50,105 33,588 15.21%
Div Payout % 36.20% 45.13% 32.75% 40.57% 28.51% 35.52% 71.23% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 2,024,025 1,880,610 1,755,728 1,572,798 1,474,633 1,288,024 1,174,144 9.49%
NOSH 652,911 652,989 652,687 652,613 664,249 667,370 667,127 -0.35%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 4.74% 4.67% 6.36% 5.85% 7.45% 6.37% 2.56% -
ROE 10.73% 9.23% 13.62% 11.22% 15.82% 10.95% 4.02% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 695.52 568.37 577.09 464.95 471.08 333.32 282.45 16.18%
EPS 33.26 26.60 36.64 27.03 35.13 21.14 7.07 29.41%
DPS 12.00 12.00 12.00 11.00 10.00 7.50 5.00 15.69%
NAPS 3.10 2.88 2.69 2.41 2.22 1.93 1.76 9.88%
Adjusted Per Share Value based on latest NOSH - 652,613
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 696.63 569.35 577.82 465.49 480.02 341.25 289.06 15.77%
EPS 33.31 26.64 36.69 27.06 35.79 21.64 7.23 28.96%
DPS 12.06 12.02 12.02 10.98 10.21 7.69 5.15 15.22%
NAPS 3.105 2.8849 2.6934 2.4127 2.2622 1.9759 1.8012 9.49%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 5.12 4.49 4.86 3.73 1.23 1.80 1.21 -
P/RPS 0.74 0.79 0.84 0.80 0.26 0.54 0.43 9.46%
P/EPS 15.39 16.88 13.26 13.80 3.50 8.51 17.12 -1.75%
EY 6.50 5.92 7.54 7.25 28.56 11.74 5.84 1.79%
DY 2.34 2.67 2.47 2.95 8.13 4.17 4.13 -9.02%
P/NAPS 1.65 1.56 1.81 1.55 0.55 0.93 0.69 15.62%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 15/05/13 21/05/12 18/05/11 26/05/10 28/05/09 28/05/08 24/05/07 -
Price 6.65 4.50 4.30 3.83 1.59 1.98 1.29 -
P/RPS 0.96 0.79 0.75 0.82 0.34 0.59 0.46 13.03%
P/EPS 19.99 16.92 11.74 14.17 4.53 9.37 18.25 1.52%
EY 5.00 5.91 8.52 7.06 22.09 10.68 5.48 -1.51%
DY 1.80 2.67 2.79 2.87 6.29 3.79 3.88 -12.00%
P/NAPS 2.15 1.56 1.60 1.59 0.72 1.03 0.73 19.70%

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