[TCHONG] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
14-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -36.73%
YoY- 275.85%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 4,172,447 4,263,781 4,294,558 4,322,420 4,858,206 4,921,824 4,245,868 -1.15%
PBT 114,327 121,844 141,068 118,908 178,586 126,477 76,532 30.58%
Tax -67,635 -62,930 -68,530 -50,040 -76,049 -60,288 -52,622 18.16%
NP 46,692 58,913 72,538 68,868 102,537 66,189 23,910 56.04%
-
NP to SH 43,645 59,542 70,818 63,924 101,034 65,970 33,230 19.87%
-
Tax Rate 59.16% 51.65% 48.58% 42.08% 42.58% 47.67% 68.76% -
Total Cost 4,125,755 4,204,868 4,222,020 4,253,552 4,755,669 4,855,634 4,221,958 -1.52%
-
Net Worth 3,021,815 2,852,124 2,858,650 2,858,650 2,845,597 2,806,438 2,793,384 5.36%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 26,106 17,404 26,106 - 26,106 17,404 26,106 0.00%
Div Payout % 59.82% 29.23% 36.86% - 25.84% 26.38% 78.56% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 3,021,815 2,852,124 2,858,650 2,858,650 2,845,597 2,806,438 2,793,384 5.36%
NOSH 672,000 672,000 672,000 672,000 672,000 672,000 672,000 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 1.12% 1.38% 1.69% 1.59% 2.11% 1.34% 0.56% -
ROE 1.44% 2.09% 2.48% 2.24% 3.55% 2.35% 1.19% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 639.30 653.29 658.01 662.28 744.37 754.12 650.55 -1.15%
EPS 6.69 9.12 10.86 9.80 15.48 10.11 5.10 19.77%
DPS 4.00 2.67 4.00 0.00 4.00 2.67 4.00 0.00%
NAPS 4.63 4.37 4.38 4.38 4.36 4.30 4.28 5.36%
Adjusted Per Share Value based on latest NOSH - 672,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 640.07 654.08 658.81 663.08 745.27 755.03 651.34 -1.15%
EPS 6.70 9.13 10.86 9.81 15.50 10.12 5.10 19.89%
DPS 4.00 2.67 4.00 0.00 4.00 2.67 4.00 0.00%
NAPS 4.6356 4.3753 4.3853 4.3853 4.3653 4.3052 4.2852 5.36%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.33 1.36 1.47 1.51 1.35 1.61 1.80 -
P/RPS 0.21 0.21 0.22 0.23 0.18 0.21 0.28 -17.40%
P/EPS 19.89 14.91 13.55 15.42 8.72 15.93 35.35 -31.77%
EY 5.03 6.71 7.38 6.49 11.47 6.28 2.83 46.57%
DY 3.01 1.96 2.72 0.00 2.96 1.66 2.22 22.43%
P/NAPS 0.29 0.31 0.34 0.34 0.31 0.37 0.42 -21.82%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 26/11/19 20/08/19 14/05/19 25/02/19 27/11/18 14/08/18 -
Price 1.25 1.35 1.45 1.60 1.48 1.50 1.69 -
P/RPS 0.20 0.21 0.22 0.24 0.20 0.20 0.26 -16.00%
P/EPS 18.69 14.80 13.36 16.34 9.56 14.84 33.19 -31.73%
EY 5.35 6.76 7.48 6.12 10.46 6.74 3.01 46.57%
DY 3.20 1.98 2.76 0.00 2.70 1.78 2.37 22.09%
P/NAPS 0.27 0.31 0.33 0.37 0.34 0.35 0.39 -21.68%

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