[TCHONG] QoQ TTM Result on 30-Jun-2019 [#2]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
20-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 6.27%
YoY- 977.15%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 3,826,129 4,172,447 4,364,674 4,882,551 4,904,193 4,858,206 4,767,324 -13.62%
PBT 84,799 114,327 175,111 210,854 194,852 178,586 107,449 -14.58%
Tax -70,112 -67,635 -78,031 -84,003 -77,185 -76,049 -64,039 6.22%
NP 14,687 46,692 97,080 126,851 117,667 102,537 43,410 -51.41%
-
NP to SH 18,403 43,645 96,213 119,828 112,763 101,034 42,289 -42.54%
-
Tax Rate 82.68% 59.16% 44.56% 39.84% 39.61% 42.58% 59.60% -
Total Cost 3,811,442 4,125,755 4,267,594 4,755,700 4,786,526 4,755,669 4,723,914 -13.32%
-
Net Worth 2,994,860 3,021,815 2,852,124 2,858,650 2,858,650 2,845,597 2,806,438 4.42%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 26,106 26,106 26,106 26,106 26,106 26,106 19,579 21.12%
Div Payout % 141.86% 59.82% 27.13% 21.79% 23.15% 25.84% 46.30% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 2,994,860 3,021,815 2,852,124 2,858,650 2,858,650 2,845,597 2,806,438 4.42%
NOSH 672,000 672,000 672,000 672,000 672,000 672,000 672,000 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 0.38% 1.12% 2.22% 2.60% 2.40% 2.11% 0.91% -
ROE 0.61% 1.44% 3.37% 4.19% 3.94% 3.55% 1.51% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 586.40 639.30 668.75 748.10 751.42 744.37 730.45 -13.61%
EPS 2.82 6.69 14.74 18.36 17.28 15.48 6.48 -42.54%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 3.00 21.12%
NAPS 4.59 4.63 4.37 4.38 4.38 4.36 4.30 4.44%
Adjusted Per Share Value based on latest NOSH - 672,000
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 586.95 640.07 669.56 749.01 752.33 745.27 731.33 -13.62%
EPS 2.82 6.70 14.76 18.38 17.30 15.50 6.49 -42.60%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 3.00 21.12%
NAPS 4.5943 4.6356 4.3753 4.3853 4.3853 4.3653 4.3052 4.42%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 1.04 1.33 1.36 1.47 1.51 1.35 1.61 -
P/RPS 0.18 0.21 0.20 0.20 0.20 0.18 0.22 -12.51%
P/EPS 36.87 19.89 9.23 8.01 8.74 8.72 24.85 30.05%
EY 2.71 5.03 10.84 12.49 11.44 11.47 4.02 -23.09%
DY 3.85 3.01 2.94 2.72 2.65 2.96 1.86 62.34%
P/NAPS 0.23 0.29 0.31 0.34 0.34 0.31 0.37 -27.14%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 19/06/20 28/02/20 26/11/19 20/08/19 14/05/19 25/02/19 27/11/18 -
Price 1.10 1.25 1.35 1.45 1.60 1.48 1.50 -
P/RPS 0.19 0.20 0.20 0.19 0.21 0.20 0.21 -6.44%
P/EPS 39.00 18.69 9.16 7.90 9.26 9.56 23.15 41.53%
EY 2.56 5.35 10.92 12.66 10.80 10.46 4.32 -29.42%
DY 3.64 3.20 2.96 2.76 2.50 2.70 2.00 49.01%
P/NAPS 0.24 0.27 0.31 0.33 0.37 0.34 0.35 -22.22%

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