[TCHONG] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
17-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 40.03%
YoY- 187.63%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 698,035 692,894 649,964 1,002,478 783,777 759,607 441,819 35.68%
PBT 41,994 48,554 40,399 115,698 84,006 67,105 34,041 15.03%
Tax -7,270 -6,746 -11,882 -21,064 -15,785 -12,758 -2,192 122.55%
NP 34,724 41,808 28,517 94,634 68,221 54,347 31,849 5.93%
-
NP to SH 34,587 41,582 28,187 95,417 68,140 54,057 31,921 5.49%
-
Tax Rate 17.31% 13.89% 29.41% 18.21% 18.79% 19.01% 6.44% -
Total Cost 663,311 651,086 621,447 907,844 715,556 705,260 409,970 37.85%
-
Net Worth 1,450,840 1,474,633 1,425,930 1,401,228 1,328,095 1,288,024 1,235,436 11.32%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 32,384 - 33,161 - 33,369 - 33,390 -2.02%
Div Payout % 93.63% - 117.65% - 48.97% - 104.60% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 1,450,840 1,474,633 1,425,930 1,401,228 1,328,095 1,288,024 1,235,436 11.32%
NOSH 647,696 664,249 663,223 667,251 667,384 667,370 667,803 -2.01%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 4.97% 6.03% 4.39% 9.44% 8.70% 7.15% 7.21% -
ROE 2.38% 2.82% 1.98% 6.81% 5.13% 4.20% 2.58% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 107.77 104.31 98.00 150.24 117.44 113.82 66.16 38.48%
EPS 5.34 6.26 4.25 14.30 10.21 8.10 4.78 7.67%
DPS 5.00 0.00 5.00 0.00 5.00 0.00 5.00 0.00%
NAPS 2.24 2.22 2.15 2.10 1.99 1.93 1.85 13.61%
Adjusted Per Share Value based on latest NOSH - 667,251
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 103.87 103.11 96.72 149.18 116.63 113.04 65.75 35.68%
EPS 5.15 6.19 4.19 14.20 10.14 8.04 4.75 5.54%
DPS 4.82 0.00 4.93 0.00 4.97 0.00 4.97 -2.02%
NAPS 2.159 2.1944 2.1219 2.0852 1.9763 1.9167 1.8384 11.32%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.67 1.23 1.16 1.65 1.81 1.80 2.08 -
P/RPS 1.55 1.18 1.18 1.10 1.54 1.58 3.14 -37.56%
P/EPS 31.27 19.65 27.29 11.54 17.73 22.22 43.51 -19.78%
EY 3.20 5.09 3.66 8.67 5.64 4.50 2.30 24.65%
DY 2.99 0.00 4.31 0.00 2.76 0.00 2.40 15.79%
P/NAPS 0.75 0.55 0.54 0.79 0.91 0.93 1.12 -23.47%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 28/05/09 20/02/09 17/11/08 27/08/08 28/05/08 26/02/08 -
Price 1.85 1.59 1.15 1.15 1.53 1.98 1.87 -
P/RPS 1.72 1.52 1.17 0.77 1.30 1.74 2.83 -28.27%
P/EPS 34.64 25.40 27.06 8.04 14.99 24.44 39.12 -7.79%
EY 2.89 3.94 3.70 12.43 6.67 4.09 2.56 8.42%
DY 2.70 0.00 4.35 0.00 3.27 0.00 2.67 0.74%
P/NAPS 0.83 0.72 0.53 0.55 0.77 1.03 1.01 -12.27%

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