[TCHONG] YoY Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 73.76%
YoY- 90.7%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 2,532,726 3,052,235 2,537,307 2,959,619 4,172,447 4,858,206 4,341,228 -8.58%
PBT -121,143 -14,165 18,096 -161,298 114,327 178,586 -72,811 8.85%
Tax -12,708 -40,696 -38,293 -15,455 -67,635 -76,049 -23,578 -9.78%
NP -133,851 -54,861 -20,197 -176,753 46,692 102,537 -96,389 5.62%
-
NP to SH -128,742 -51,110 -15,398 -165,580 43,645 101,034 -88,597 6.42%
-
Tax Rate - - 211.61% - 59.16% 42.58% - -
Total Cost 2,666,577 3,107,096 2,557,504 3,136,372 4,125,755 4,755,669 4,437,617 -8.13%
-
Net Worth 2,737,673 2,921,484 2,791,249 2,844,376 3,021,815 2,845,597 2,793,393 -0.33%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 6,518 19,563 9,782 9,785 26,106 26,106 13,053 -10.92%
Div Payout % 0.00% 0.00% 0.00% 0.00% 59.82% 25.84% 0.00% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 2,737,673 2,921,484 2,791,249 2,844,376 3,021,815 2,845,597 2,793,393 -0.33%
NOSH 672,000 672,000 672,000 672,000 672,000 672,000 672,000 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -5.28% -1.80% -0.80% -5.97% 1.12% 2.11% -2.22% -
ROE -4.70% -1.75% -0.55% -5.82% 1.44% 3.55% -3.17% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 388.56 468.05 389.06 453.66 639.30 744.37 665.16 -8.56%
EPS -19.75 -7.84 -2.36 -25.38 6.69 15.48 -13.57 6.45%
DPS 1.00 3.00 1.50 1.50 4.00 4.00 2.00 -10.90%
NAPS 4.20 4.48 4.28 4.36 4.63 4.36 4.28 -0.31%
Adjusted Per Share Value based on latest NOSH - 672,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 376.89 454.20 377.58 440.42 620.90 722.95 646.02 -8.58%
EPS -19.16 -7.61 -2.29 -24.64 6.49 15.03 -13.18 6.43%
DPS 0.97 2.91 1.46 1.46 3.88 3.88 1.94 -10.90%
NAPS 4.0739 4.3474 4.1536 4.2327 4.4968 4.2345 4.1568 -0.33%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.97 1.18 1.11 1.26 1.33 1.35 1.41 -
P/RPS 0.25 0.25 0.29 0.28 0.21 0.18 0.21 2.94%
P/EPS -4.91 -15.06 -47.01 -4.96 19.89 8.72 -10.39 -11.73%
EY -20.36 -6.64 -2.13 -20.14 5.03 11.47 -9.63 13.28%
DY 1.03 2.54 1.35 1.19 3.01 2.96 1.42 -5.20%
P/NAPS 0.23 0.26 0.26 0.29 0.29 0.31 0.33 -5.83%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 28/02/22 31/03/21 28/02/20 25/02/19 27/02/18 -
Price 0.99 1.12 1.12 1.19 1.25 1.48 1.71 -
P/RPS 0.25 0.24 0.29 0.26 0.20 0.20 0.26 -0.65%
P/EPS -5.01 -14.29 -47.44 -4.69 18.69 9.56 -12.60 -14.24%
EY -19.95 -7.00 -2.11 -21.33 5.35 10.46 -7.94 16.58%
DY 1.01 2.68 1.34 1.26 3.20 2.70 1.17 -2.42%
P/NAPS 0.24 0.25 0.26 0.27 0.27 0.34 0.40 -8.15%

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