[TCHONG] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 38.38%
YoY- 66.04%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 2,987,681 2,578,230 2,224,476 1,863,177 1,853,916 1,770,953 1,884,320 35.85%
PBT 300,850 229,995 172,288 123,074 99,268 71,241 67,825 169.23%
Tax -51,799 -42,007 -30,499 -22,934 -26,501 -16,536 -19,570 91.00%
NP 249,051 187,988 141,789 100,140 72,767 54,705 48,255 197.75%
-
NP to SH 249,535 187,292 141,083 99,568 71,953 53,929 47,156 202.74%
-
Tax Rate 17.22% 18.26% 17.70% 18.63% 26.70% 23.21% 28.85% -
Total Cost 2,738,630 2,390,242 2,082,687 1,763,037 1,781,149 1,716,248 1,836,065 30.45%
-
Net Worth 1,401,228 1,328,095 1,288,024 1,235,436 1,201,472 1,183,471 1,174,144 12.47%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 66,759 66,759 50,105 50,105 33,536 33,536 33,588 57.88%
Div Payout % 26.75% 35.64% 35.52% 50.32% 46.61% 62.19% 71.23% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 1,401,228 1,328,095 1,288,024 1,235,436 1,201,472 1,183,471 1,174,144 12.47%
NOSH 667,251 667,384 667,370 667,803 667,484 668,628 667,127 0.01%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.34% 7.29% 6.37% 5.37% 3.93% 3.09% 2.56% -
ROE 17.81% 14.10% 10.95% 8.06% 5.99% 4.56% 4.02% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 447.76 386.32 333.32 279.00 277.75 264.86 282.45 35.84%
EPS 37.40 28.06 21.14 14.91 10.78 8.07 7.07 202.67%
DPS 10.00 10.00 7.50 7.50 5.00 5.00 5.00 58.53%
NAPS 2.10 1.99 1.93 1.85 1.80 1.77 1.76 12.45%
Adjusted Per Share Value based on latest NOSH - 667,803
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 444.60 383.67 331.02 277.26 275.88 263.53 280.40 35.86%
EPS 37.13 27.87 20.99 14.82 10.71 8.03 7.02 202.65%
DPS 9.93 9.93 7.46 7.46 4.99 4.99 5.00 57.80%
NAPS 2.0852 1.9763 1.9167 1.8384 1.7879 1.7611 1.7472 12.47%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.65 1.81 1.80 2.08 1.33 1.25 1.21 -
P/RPS 0.37 0.47 0.54 0.75 0.48 0.47 0.43 -9.50%
P/EPS 4.41 6.45 8.51 13.95 12.34 15.50 17.12 -59.41%
EY 22.67 15.50 11.74 7.17 8.11 6.45 5.84 146.38%
DY 6.06 5.52 4.17 3.61 3.76 4.00 4.13 29.03%
P/NAPS 0.79 0.91 0.93 1.12 0.74 0.71 0.69 9.41%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 17/11/08 27/08/08 28/05/08 26/02/08 15/11/07 16/08/07 24/05/07 -
Price 1.15 1.53 1.98 1.87 2.45 1.20 1.29 -
P/RPS 0.26 0.40 0.59 0.67 0.88 0.45 0.46 -31.56%
P/EPS 3.08 5.45 9.37 12.54 22.73 14.88 18.25 -69.36%
EY 32.52 18.34 10.68 7.97 4.40 6.72 5.48 226.71%
DY 8.70 6.54 3.79 4.01 2.04 4.17 3.88 71.06%
P/NAPS 0.55 0.77 1.03 1.01 1.36 0.68 0.73 -17.15%

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