[TCHONG] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
18-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 4.09%
YoY- 35.56%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 5,022,345 4,541,154 3,711,397 3,766,623 3,034,359 3,129,113 2,224,476 14.53%
PBT 301,113 302,359 245,812 338,992 217,585 288,657 172,288 9.74%
Tax -107,930 -87,283 -72,506 -99,276 -40,162 -55,477 -30,499 23.43%
NP 193,183 215,076 173,306 239,716 177,423 233,180 141,789 5.28%
-
NP to SH 208,331 217,151 173,667 239,147 176,418 233,326 141,083 6.70%
-
Tax Rate 35.84% 28.87% 29.50% 29.29% 18.46% 19.22% 17.70% -
Total Cost 4,829,162 4,326,078 3,538,091 3,526,907 2,856,936 2,895,933 2,082,687 15.03%
-
Net Worth 2,756,224 2,024,025 1,880,610 1,755,728 1,572,798 1,474,633 1,288,024 13.51%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 137,072 78,617 78,372 78,323 71,574 66,530 50,105 18.25%
Div Payout % 65.80% 36.20% 45.13% 32.75% 40.57% 28.51% 35.52% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 2,756,224 2,024,025 1,880,610 1,755,728 1,572,798 1,474,633 1,288,024 13.51%
NOSH 653,133 652,911 652,989 652,687 652,613 664,249 667,370 -0.35%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 3.85% 4.74% 4.67% 6.36% 5.85% 7.45% 6.37% -
ROE 7.56% 10.73% 9.23% 13.62% 11.22% 15.82% 10.95% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 768.96 695.52 568.37 577.09 464.95 471.08 333.32 14.94%
EPS 31.90 33.26 26.60 36.64 27.03 35.13 21.14 7.09%
DPS 21.00 12.00 12.00 12.00 11.00 10.00 7.50 18.71%
NAPS 4.22 3.10 2.88 2.69 2.41 2.22 1.93 13.92%
Adjusted Per Share Value based on latest NOSH - 652,687
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 747.37 675.77 552.29 560.51 451.54 465.64 331.02 14.53%
EPS 31.00 32.31 25.84 35.59 26.25 34.72 20.99 6.71%
DPS 20.40 11.70 11.66 11.66 10.65 9.90 7.46 18.24%
NAPS 4.1015 3.0119 2.7985 2.6127 2.3405 2.1944 1.9167 13.51%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 5.53 5.12 4.49 4.86 3.73 1.23 1.80 -
P/RPS 0.72 0.74 0.79 0.84 0.80 0.26 0.54 4.90%
P/EPS 17.34 15.39 16.88 13.26 13.80 3.50 8.51 12.58%
EY 5.77 6.50 5.92 7.54 7.25 28.56 11.74 -11.16%
DY 3.80 2.34 2.67 2.47 2.95 8.13 4.17 -1.53%
P/NAPS 1.31 1.65 1.56 1.81 1.55 0.55 0.93 5.87%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 14/05/14 15/05/13 21/05/12 18/05/11 26/05/10 28/05/09 28/05/08 -
Price 5.59 6.65 4.50 4.30 3.83 1.59 1.98 -
P/RPS 0.73 0.96 0.79 0.75 0.82 0.34 0.59 3.61%
P/EPS 17.53 19.99 16.92 11.74 14.17 4.53 9.37 10.99%
EY 5.71 5.00 5.91 8.52 7.06 22.09 10.68 -9.90%
DY 3.76 1.80 2.67 2.79 2.87 6.29 3.79 -0.13%
P/NAPS 1.32 2.15 1.56 1.60 1.59 0.72 1.03 4.21%

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