[TCHONG] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 32.75%
YoY- 247.29%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 3,129,113 3,195,826 2,987,681 2,578,230 2,224,476 1,863,177 1,853,916 41.71%
PBT 288,657 307,208 300,850 229,995 172,288 123,074 99,268 103.59%
Tax -55,477 -61,489 -51,799 -42,007 -30,499 -22,934 -26,501 63.57%
NP 233,180 245,719 249,051 187,988 141,789 100,140 72,767 117.20%
-
NP to SH 233,326 245,801 249,535 187,292 141,083 99,568 71,953 118.92%
-
Tax Rate 19.22% 20.02% 17.22% 18.26% 17.70% 18.63% 26.70% -
Total Cost 2,895,933 2,950,107 2,738,630 2,390,242 2,082,687 1,763,037 1,781,149 38.22%
-
Net Worth 1,474,633 1,425,930 1,401,228 1,328,095 1,288,024 1,235,436 1,201,472 14.61%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 66,530 66,530 66,759 66,759 50,105 50,105 33,536 57.81%
Div Payout % 28.51% 27.07% 26.75% 35.64% 35.52% 50.32% 46.61% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 1,474,633 1,425,930 1,401,228 1,328,095 1,288,024 1,235,436 1,201,472 14.61%
NOSH 664,249 663,223 667,251 667,384 667,370 667,803 667,484 -0.32%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 7.45% 7.69% 8.34% 7.29% 6.37% 5.37% 3.93% -
ROE 15.82% 17.24% 17.81% 14.10% 10.95% 8.06% 5.99% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 471.08 481.86 447.76 386.32 333.32 279.00 277.75 42.17%
EPS 35.13 37.06 37.40 28.06 21.14 14.91 10.78 119.64%
DPS 10.00 10.00 10.00 10.00 7.50 7.50 5.00 58.67%
NAPS 2.22 2.15 2.10 1.99 1.93 1.85 1.80 14.99%
Adjusted Per Share Value based on latest NOSH - 667,384
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 465.64 475.57 444.60 383.67 331.02 277.26 275.88 41.71%
EPS 34.72 36.58 37.13 27.87 20.99 14.82 10.71 118.88%
DPS 9.90 9.90 9.93 9.93 7.46 7.46 4.99 57.82%
NAPS 2.1944 2.1219 2.0852 1.9763 1.9167 1.8384 1.7879 14.62%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.23 1.16 1.65 1.81 1.80 2.08 1.33 -
P/RPS 0.26 0.24 0.37 0.47 0.54 0.75 0.48 -33.52%
P/EPS 3.50 3.13 4.41 6.45 8.51 13.95 12.34 -56.79%
EY 28.56 31.95 22.67 15.50 11.74 7.17 8.11 131.29%
DY 8.13 8.62 6.06 5.52 4.17 3.61 3.76 67.13%
P/NAPS 0.55 0.54 0.79 0.91 0.93 1.12 0.74 -17.93%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 20/02/09 17/11/08 27/08/08 28/05/08 26/02/08 15/11/07 -
Price 1.59 1.15 1.15 1.53 1.98 1.87 2.45 -
P/RPS 0.34 0.24 0.26 0.40 0.59 0.67 0.88 -46.92%
P/EPS 4.53 3.10 3.08 5.45 9.37 12.54 22.73 -65.84%
EY 22.09 32.23 32.52 18.34 10.68 7.97 4.40 192.91%
DY 6.29 8.70 8.70 6.54 3.79 4.01 2.04 111.69%
P/NAPS 0.72 0.53 0.55 0.77 1.03 1.01 1.36 -34.53%

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