[TCHONG] QoQ Cumulative 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- -45.71%
YoY- 331.01%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Cumulative 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 2,545,862 1,543,384 759,607 1,863,177 1,421,358 828,331 144.98%
PBT 307,210 266,810 151,112 67,105 123,074 89,033 44,190 262.12%
Tax -61,489 -49,607 -28,543 -12,758 -22,934 -20,742 -9,470 246.07%
NP 245,721 217,203 122,569 54,347 100,140 68,291 34,720 266.43%
-
NP to SH 245,802 217,614 122,197 54,057 99,568 67,647 34,473 268.25%
-
Tax Rate 20.02% 18.59% 18.89% 19.01% 18.63% 23.30% 21.43% -
Total Cost 2,950,105 2,328,659 1,420,815 705,260 1,763,037 1,353,067 793,611 139.01%
-
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 33,366 33,368 - 50,084 16,694 16,702 150.44%
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% 15.53% 9.20% 4.20% 8.06% 5.63% 2.92% -
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 479.76 381.50 231.26 113.82 279.00 212.85 123.99 145.45%
EPS 36.90 32.61 18.31 8.10 14.91 10.13 5.16 268.97%
DPS 10.00 5.00 5.00 0.00 7.50 2.50 2.50 150.92%
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 490.26 390.55 236.76 116.53 285.82 218.04 127.07 144.98%
EPS 37.71 33.38 18.75 8.29 15.27 10.38 5.29 268.19%
DPS 10.22 5.12 5.12 0.00 7.68 2.56 2.56 150.60%
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 0.43 0.78 1.58 0.75 0.62 1.01 -61.46%
P/EPS 3.14 5.06 9.89 22.22 13.95 13.13 24.22 -74.22%
EY 31.81 19.76 10.12 4.50 7.17 7.62 4.13 287.60%
DY 8.62 3.03 2.76 0.00 3.61 1.88 2.00 163.67%
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 0.30 0.66 1.74 0.67 1.15 0.97 -60.42%
P/EPS 3.12 3.53 8.36 24.44 12.54 24.19 23.26 -73.63%
EY 32.09 28.36 11.97 4.09 7.97 4.13 4.30 279.56%
DY 8.70 4.35 3.27 0.00 4.01 1.02 2.08 158.47%
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