[TCHONG] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 117.17%
YoY- 331.01%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 3,195,826 3,394,482 3,086,768 3,038,428 1,863,177 1,895,144 1,656,662 54.65%
PBT 307,210 355,746 302,224 268,420 123,074 118,710 88,380 128.60%
Tax -61,489 -66,142 -57,086 -51,032 -22,934 -27,656 -18,940 118.47%
NP 245,721 289,604 245,138 217,388 100,140 91,054 69,440 131.32%
-
NP to SH 245,802 290,152 244,394 216,228 99,568 90,196 68,946 132.47%
-
Tax Rate 20.02% 18.59% 18.89% 19.01% 18.63% 23.30% 21.43% -
Total Cost 2,950,105 3,104,878 2,841,630 2,821,040 1,763,037 1,804,089 1,587,222 50.88%
-
Net Worth 1,432,179 1,401,378 1,328,083 1,288,024 1,235,417 1,202,019 1,182,504 13.55%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 66,613 44,488 66,737 - 50,084 22,259 33,404 58.10%
Div Payout % 27.10% 15.33% 27.31% - 50.30% 24.68% 48.45% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 1,432,179 1,401,378 1,328,083 1,288,024 1,235,417 1,202,019 1,182,504 13.55%
NOSH 666,130 667,322 667,378 667,370 667,793 667,788 668,081 -0.19%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 7.69% 8.53% 7.94% 7.15% 5.37% 4.80% 4.19% -
ROE 17.16% 20.70% 18.40% 16.79% 8.06% 7.50% 5.83% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 479.76 508.67 462.52 455.28 279.00 283.79 247.97 54.95%
EPS 36.90 43.48 36.62 32.40 14.91 13.51 10.32 132.92%
DPS 10.00 6.67 10.00 0.00 7.50 3.33 5.00 58.40%
NAPS 2.15 2.10 1.99 1.93 1.85 1.80 1.77 13.77%
Adjusted Per Share Value based on latest NOSH - 667,370
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 490.26 520.73 473.53 466.11 285.82 290.72 254.14 54.65%
EPS 37.71 44.51 37.49 33.17 15.27 13.84 10.58 132.43%
DPS 10.22 6.82 10.24 0.00 7.68 3.41 5.12 58.20%
NAPS 2.197 2.1498 2.0373 1.9759 1.8952 1.844 1.814 13.55%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.16 1.65 1.81 1.80 2.08 1.33 1.25 -
P/RPS 0.24 0.32 0.39 0.40 0.75 0.47 0.50 -38.55%
P/EPS 3.14 3.79 4.94 5.56 13.95 9.85 12.11 -59.17%
EY 31.81 26.35 20.23 18.00 7.17 10.16 8.26 144.68%
DY 8.62 4.04 5.52 0.00 3.61 2.51 4.00 66.45%
P/NAPS 0.54 0.79 0.91 0.93 1.12 0.74 0.71 -16.60%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 20/02/09 17/11/08 27/08/08 28/05/08 26/02/08 15/11/07 16/08/07 -
Price 1.15 1.15 1.53 1.98 1.87 2.45 1.20 -
P/RPS 0.24 0.23 0.33 0.43 0.67 0.86 0.48 -36.87%
P/EPS 3.12 2.64 4.18 6.11 12.54 18.14 11.63 -58.23%
EY 32.09 37.81 23.93 16.36 7.97 5.51 8.60 139.61%
DY 8.70 5.80 6.54 0.00 4.01 1.36 4.17 62.91%
P/NAPS 0.53 0.55 0.77 1.03 1.01 1.36 0.68 -15.24%

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