[TCHONG] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -16.34%
YoY- -50.53%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,863,177 1,895,144 1,656,662 1,593,232 2,109,039 2,235,308 2,332,834 -13.88%
PBT 123,074 118,710 88,380 71,564 85,956 100,961 117,810 2.94%
Tax -22,934 -27,656 -18,940 -20,772 -24,871 -25,482 -35,610 -25.36%
NP 100,140 91,054 69,440 50,792 61,085 75,478 82,200 14.02%
-
NP to SH 99,568 90,196 68,946 50,168 59,968 74,216 81,024 14.68%
-
Tax Rate 18.63% 23.30% 21.43% 29.03% 28.93% 25.24% 30.23% -
Total Cost 1,763,037 1,804,089 1,587,222 1,542,440 2,047,954 2,159,829 2,250,634 -14.98%
-
Net Worth 1,235,417 1,202,019 1,182,504 1,174,144 1,164,624 1,157,394 1,165,138 3.97%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 50,084 22,259 33,404 - 33,464 22,300 33,480 30.70%
Div Payout % 50.30% 24.68% 48.45% - 55.80% 30.05% 41.32% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 1,235,417 1,202,019 1,182,504 1,174,144 1,164,624 1,157,394 1,165,138 3.97%
NOSH 667,793 667,788 668,081 667,127 669,285 669,014 669,619 -0.18%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 5.37% 4.80% 4.19% 3.19% 2.90% 3.38% 3.52% -
ROE 8.06% 7.50% 5.83% 4.27% 5.15% 6.41% 6.95% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 279.00 283.79 247.97 238.82 315.12 334.12 348.38 -13.72%
EPS 14.91 13.51 10.32 7.52 8.96 11.09 12.10 14.89%
DPS 7.50 3.33 5.00 0.00 5.00 3.33 5.00 30.94%
NAPS 1.85 1.80 1.77 1.76 1.7401 1.73 1.74 4.15%
Adjusted Per Share Value based on latest NOSH - 667,127
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 277.26 282.02 246.53 237.09 313.85 332.64 347.15 -13.88%
EPS 14.82 13.42 10.26 7.47 8.92 11.04 12.06 14.68%
DPS 7.45 3.31 4.97 0.00 4.98 3.32 4.98 30.70%
NAPS 1.8384 1.7887 1.7597 1.7472 1.7331 1.7223 1.7338 3.97%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.08 1.33 1.25 1.21 1.25 1.25 1.40 -
P/RPS 0.75 0.47 0.50 0.51 0.40 0.37 0.40 51.88%
P/EPS 13.95 9.85 12.11 16.09 13.95 11.27 11.57 13.24%
EY 7.17 10.16 8.26 6.21 7.17 8.87 8.64 -11.66%
DY 3.61 2.51 4.00 0.00 4.00 2.67 3.57 0.74%
P/NAPS 1.12 0.74 0.71 0.69 0.72 0.72 0.80 25.06%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 15/11/07 16/08/07 24/05/07 22/02/07 20/11/06 17/08/06 -
Price 1.87 2.45 1.20 1.29 1.42 1.29 1.36 -
P/RPS 0.67 0.86 0.48 0.54 0.45 0.39 0.39 43.29%
P/EPS 12.54 18.14 11.63 17.15 15.85 11.63 11.24 7.54%
EY 7.97 5.51 8.60 5.83 6.31 8.60 8.90 -7.07%
DY 4.01 1.36 4.17 0.00 3.52 2.58 3.68 5.87%
P/NAPS 1.01 1.36 0.68 0.73 0.82 0.75 0.78 18.74%

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