[TCHONG] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
17-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 18.72%
YoY- 221.69%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 2,781,858 2,771,576 3,195,826 3,394,482 3,086,768 3,038,428 1,863,177 30.66%
PBT 181,096 194,216 307,210 355,746 302,224 268,420 123,074 29.39%
Tax -28,032 -26,984 -61,489 -66,142 -57,086 -51,032 -22,934 14.33%
NP 153,064 167,232 245,721 289,604 245,138 217,388 100,140 32.72%
-
NP to SH 152,338 166,328 245,802 290,152 244,394 216,228 99,568 32.81%
-
Tax Rate 15.48% 13.89% 20.02% 18.59% 18.89% 19.01% 18.63% -
Total Cost 2,628,794 2,604,344 2,950,105 3,104,878 2,841,630 2,821,040 1,763,037 30.54%
-
Net Worth 1,470,849 1,474,633 1,432,179 1,401,378 1,328,083 1,288,024 1,235,417 12.34%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 65,662 - 66,613 44,488 66,737 - 50,084 19.80%
Div Payout % 43.10% - 27.10% 15.33% 27.31% - 50.30% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 1,470,849 1,474,633 1,432,179 1,401,378 1,328,083 1,288,024 1,235,417 12.34%
NOSH 656,629 664,249 666,130 667,322 667,378 667,370 667,793 -1.11%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.50% 6.03% 7.69% 8.53% 7.94% 7.15% 5.37% -
ROE 10.36% 11.28% 17.16% 20.70% 18.40% 16.79% 8.06% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 423.66 417.25 479.76 508.67 462.52 455.28 279.00 32.14%
EPS 23.20 25.04 36.90 43.48 36.62 32.40 14.91 34.31%
DPS 10.00 0.00 10.00 6.67 10.00 0.00 7.50 21.16%
NAPS 2.24 2.22 2.15 2.10 1.99 1.93 1.85 13.61%
Adjusted Per Share Value based on latest NOSH - 667,251
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 413.97 412.44 475.57 505.13 459.34 452.15 277.26 30.66%
EPS 22.67 24.75 36.58 43.18 36.37 32.18 14.82 32.79%
DPS 9.77 0.00 9.91 6.62 9.93 0.00 7.45 19.82%
NAPS 2.1888 2.1944 2.1312 2.0854 1.9763 1.9167 1.8384 12.34%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.67 1.23 1.16 1.65 1.81 1.80 2.08 -
P/RPS 0.39 0.29 0.24 0.32 0.39 0.40 0.75 -35.36%
P/EPS 7.20 4.91 3.14 3.79 4.94 5.56 13.95 -35.68%
EY 13.89 20.36 31.81 26.35 20.23 18.00 7.17 55.46%
DY 5.99 0.00 8.62 4.04 5.52 0.00 3.61 40.19%
P/NAPS 0.75 0.55 0.54 0.79 0.91 0.93 1.12 -23.47%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 28/05/09 20/02/09 17/11/08 27/08/08 28/05/08 26/02/08 -
Price 1.85 1.59 1.15 1.15 1.53 1.98 1.87 -
P/RPS 0.44 0.38 0.24 0.23 0.33 0.43 0.67 -24.46%
P/EPS 7.97 6.35 3.12 2.64 4.18 6.11 12.54 -26.09%
EY 12.54 15.75 32.09 37.81 23.93 16.36 7.97 35.31%
DY 5.41 0.00 8.70 5.80 6.54 0.00 4.01 22.11%
P/NAPS 0.83 0.72 0.53 0.55 0.77 1.03 1.01 -12.27%

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