[TCHONG] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 12.95%
YoY- 146.87%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 2,136,697 1,390,929 692,894 3,195,826 2,545,862 1,543,384 759,607 99.14%
PBT 134,517 90,548 48,554 307,210 266,810 151,112 67,105 58.91%
Tax -23,269 -14,016 -6,746 -61,489 -49,607 -28,543 -12,758 49.22%
NP 111,248 76,532 41,808 245,721 217,203 122,569 54,347 61.14%
-
NP to SH 110,601 76,169 41,582 245,802 217,614 122,197 54,057 61.09%
-
Tax Rate 17.30% 15.48% 13.89% 20.02% 18.59% 18.89% 19.01% -
Total Cost 2,025,449 1,314,397 651,086 2,950,105 2,328,659 1,420,815 705,260 101.91%
-
Net Worth 1,474,243 1,470,849 1,474,633 1,432,179 1,401,378 1,328,083 1,288,024 9.41%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 32,760 32,831 - 66,613 33,366 33,368 - -
Div Payout % 29.62% 43.10% - 27.10% 15.33% 27.31% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,474,243 1,470,849 1,474,633 1,432,179 1,401,378 1,328,083 1,288,024 9.41%
NOSH 655,219 656,629 664,249 666,130 667,322 667,378 667,370 -1.21%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 5.21% 5.50% 6.03% 7.69% 8.53% 7.94% 7.15% -
ROE 7.50% 5.18% 2.82% 17.16% 15.53% 9.20% 4.20% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 326.10 211.83 104.31 479.76 381.50 231.26 113.82 101.59%
EPS 16.88 11.60 6.26 36.90 32.61 18.31 8.10 63.07%
DPS 5.00 5.00 0.00 10.00 5.00 5.00 0.00 -
NAPS 2.25 2.24 2.22 2.15 2.10 1.99 1.93 10.75%
Adjusted Per Share Value based on latest NOSH - 663,223
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 317.96 206.98 103.11 475.57 378.85 229.67 113.04 99.13%
EPS 16.46 11.33 6.19 36.58 32.38 18.18 8.04 61.16%
DPS 4.88 4.89 0.00 9.91 4.97 4.97 0.00 -
NAPS 2.1938 2.1888 2.1944 2.1312 2.0854 1.9763 1.9167 9.41%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.09 1.67 1.23 1.16 1.65 1.81 1.80 -
P/RPS 0.64 0.79 1.18 0.24 0.43 0.78 1.58 -45.22%
P/EPS 12.38 14.40 19.65 3.14 5.06 9.89 22.22 -32.26%
EY 8.08 6.95 5.09 31.81 19.76 10.12 4.50 47.67%
DY 2.39 2.99 0.00 8.62 3.03 2.76 0.00 -
P/NAPS 0.93 0.75 0.55 0.54 0.79 0.91 0.93 0.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 18/11/09 19/08/09 28/05/09 20/02/09 17/11/08 27/08/08 28/05/08 -
Price 2.61 1.85 1.59 1.15 1.15 1.53 1.98 -
P/RPS 0.80 0.87 1.52 0.24 0.30 0.66 1.74 -40.40%
P/EPS 15.46 15.95 25.40 3.12 3.53 8.36 24.44 -26.28%
EY 6.47 6.27 3.94 32.09 28.36 11.97 4.09 35.72%
DY 1.92 2.70 0.00 8.70 4.35 3.27 0.00 -
P/NAPS 1.16 0.83 0.72 0.53 0.55 0.77 1.03 8.23%

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