[TCHONG] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 51.27%
YoY- 118.97%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 783,777 759,607 441,819 593,027 430,023 398,308 432,558 48.68%
PBT 84,006 67,105 34,041 44,843 26,299 17,891 10,235 307.41%
Tax -15,785 -12,758 -2,192 -11,272 -4,277 -5,193 -5,759 95.97%
NP 68,221 54,347 31,849 33,571 22,022 12,698 4,476 515.75%
-
NP to SH 68,140 54,057 31,921 33,174 21,931 12,542 4,306 531.36%
-
Tax Rate 18.79% 19.01% 6.44% 25.14% 16.26% 29.03% 56.27% -
Total Cost 715,556 705,260 409,970 559,456 408,001 385,610 428,082 40.89%
-
Net Worth 1,328,095 1,288,024 1,235,436 1,201,472 1,183,471 1,174,144 1,170,761 8.77%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 33,369 - 33,390 - 16,715 - 16,820 57.95%
Div Payout % 48.97% - 104.60% - 76.22% - 390.63% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,328,095 1,288,024 1,235,436 1,201,472 1,183,471 1,174,144 1,170,761 8.77%
NOSH 667,384 667,370 667,803 667,484 668,628 667,127 672,812 -0.53%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 8.70% 7.15% 7.21% 5.66% 5.12% 3.19% 1.03% -
ROE 5.13% 4.20% 2.58% 2.76% 1.85% 1.07% 0.37% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 117.44 113.82 66.16 88.85 64.31 59.70 64.29 49.48%
EPS 10.21 8.10 4.78 4.97 3.28 1.88 0.64 534.79%
DPS 5.00 0.00 5.00 0.00 2.50 0.00 2.50 58.80%
NAPS 1.99 1.93 1.85 1.80 1.77 1.76 1.7401 9.36%
Adjusted Per Share Value based on latest NOSH - 667,484
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 120.24 116.53 67.78 90.97 65.97 61.10 66.36 48.67%
EPS 10.45 8.29 4.90 5.09 3.36 1.92 0.66 531.60%
DPS 5.12 0.00 5.12 0.00 2.56 0.00 2.58 57.98%
NAPS 2.0374 1.9759 1.8952 1.8431 1.8155 1.8012 1.796 8.77%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.81 1.80 2.08 1.33 1.25 1.21 1.25 -
P/RPS 1.54 1.58 3.14 1.50 1.94 2.03 1.94 -14.27%
P/EPS 17.73 22.22 43.51 26.76 38.11 64.36 195.31 -79.83%
EY 5.64 4.50 2.30 3.74 2.62 1.55 0.51 397.09%
DY 2.76 0.00 2.40 0.00 2.00 0.00 2.00 23.97%
P/NAPS 0.91 0.93 1.12 0.74 0.71 0.69 0.72 16.91%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 28/05/08 26/02/08 15/11/07 16/08/07 24/05/07 22/02/07 -
Price 1.53 1.98 1.87 2.45 1.20 1.29 1.42 -
P/RPS 1.30 1.74 2.83 2.76 1.87 2.16 2.21 -29.81%
P/EPS 14.99 24.44 39.12 49.30 36.59 68.62 221.88 -83.43%
EY 6.67 4.09 2.56 2.03 2.73 1.46 0.45 504.39%
DY 3.27 0.00 2.67 0.00 2.08 0.00 1.76 51.18%
P/NAPS 0.77 1.03 1.01 1.36 0.68 0.73 0.82 -4.11%

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