[TCHONG] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 30.82%
YoY- 21.53%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 3,086,768 3,038,428 1,863,177 1,895,144 1,656,662 1,593,232 2,109,039 28.93%
PBT 302,224 268,420 123,074 118,710 88,380 71,564 85,956 131.40%
Tax -57,086 -51,032 -22,934 -27,656 -18,940 -20,772 -24,871 74.09%
NP 245,138 217,388 100,140 91,054 69,440 50,792 61,085 152.74%
-
NP to SH 244,394 216,228 99,568 90,196 68,946 50,168 59,968 155.35%
-
Tax Rate 18.89% 19.01% 18.63% 23.30% 21.43% 29.03% 28.93% -
Total Cost 2,841,630 2,821,040 1,763,037 1,804,089 1,587,222 1,542,440 2,047,954 24.42%
-
Net Worth 1,328,083 1,288,024 1,235,417 1,202,019 1,182,504 1,174,144 1,164,624 9.15%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 66,737 - 50,084 22,259 33,404 - 33,464 58.50%
Div Payout % 27.31% - 50.30% 24.68% 48.45% - 55.80% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,328,083 1,288,024 1,235,417 1,202,019 1,182,504 1,174,144 1,164,624 9.15%
NOSH 667,378 667,370 667,793 667,788 668,081 667,127 669,285 -0.19%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 7.94% 7.15% 5.37% 4.80% 4.19% 3.19% 2.90% -
ROE 18.40% 16.79% 8.06% 7.50% 5.83% 4.27% 5.15% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 462.52 455.28 279.00 283.79 247.97 238.82 315.12 29.18%
EPS 36.62 32.40 14.91 13.51 10.32 7.52 8.96 155.84%
DPS 10.00 0.00 7.50 3.33 5.00 0.00 5.00 58.80%
NAPS 1.99 1.93 1.85 1.80 1.77 1.76 1.7401 9.36%
Adjusted Per Share Value based on latest NOSH - 667,484
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 459.34 452.15 277.26 282.02 246.53 237.09 313.85 28.93%
EPS 36.37 32.18 14.82 13.42 10.26 7.47 8.92 155.44%
DPS 9.93 0.00 7.45 3.31 4.97 0.00 4.98 58.48%
NAPS 1.9763 1.9167 1.8384 1.7887 1.7597 1.7472 1.7331 9.15%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.81 1.80 2.08 1.33 1.25 1.21 1.25 -
P/RPS 0.39 0.40 0.75 0.47 0.50 0.51 0.40 -1.67%
P/EPS 4.94 5.56 13.95 9.85 12.11 16.09 13.95 -49.97%
EY 20.23 18.00 7.17 10.16 8.26 6.21 7.17 99.79%
DY 5.52 0.00 3.61 2.51 4.00 0.00 4.00 23.97%
P/NAPS 0.91 0.93 1.12 0.74 0.71 0.69 0.72 16.91%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 28/05/08 26/02/08 15/11/07 16/08/07 24/05/07 22/02/07 -
Price 1.53 1.98 1.87 2.45 1.20 1.29 1.42 -
P/RPS 0.33 0.43 0.67 0.86 0.48 0.54 0.45 -18.69%
P/EPS 4.18 6.11 12.54 18.14 11.63 17.15 15.85 -58.90%
EY 23.93 16.36 7.97 5.51 8.60 5.83 6.31 143.38%
DY 6.54 0.00 4.01 1.36 4.17 0.00 3.52 51.18%
P/NAPS 0.77 1.03 1.01 1.36 0.68 0.73 0.82 -4.11%

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