[TCHONG] QoQ Cumulative 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- 96.23%
YoY- 21.53%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,543,384 759,607 1,863,177 1,421,358 828,331 398,308 2,109,039 -18.80%
PBT 151,112 67,105 123,074 89,033 44,190 17,891 85,956 45.71%
Tax -28,543 -12,758 -22,934 -20,742 -9,470 -5,193 -24,871 9.62%
NP 122,569 54,347 100,140 68,291 34,720 12,698 61,085 59.15%
-
NP to SH 122,197 54,057 99,568 67,647 34,473 12,542 59,968 60.79%
-
Tax Rate 18.89% 19.01% 18.63% 23.30% 21.43% 29.03% 28.93% -
Total Cost 1,420,815 705,260 1,763,037 1,353,067 793,611 385,610 2,047,954 -21.64%
-
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 33,368 - 50,084 16,694 16,702 - 33,464 -0.19%
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 9.20% 4.20% 8.06% 5.63% 2.92% 1.07% 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 231.26 113.82 279.00 212.85 123.99 59.70 315.12 -18.65%
EPS 18.31 8.10 14.91 10.13 5.16 1.88 8.96 61.10%
DPS 5.00 0.00 7.50 2.50 2.50 0.00 5.00 0.00%
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 236.76 116.53 285.82 218.04 127.07 61.10 323.54 -18.80%
EPS 18.75 8.29 15.27 10.38 5.29 1.92 9.20 60.81%
DPS 5.12 0.00 7.68 2.56 2.56 0.00 5.13 -0.13%
NAPS 2.0373 1.9759 1.8952 1.844 1.814 1.8012 1.7866 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 0.78 1.58 0.75 0.62 1.01 2.03 0.40 56.14%
P/EPS 9.89 22.22 13.95 13.13 24.22 64.36 13.95 -20.50%
EY 10.12 4.50 7.17 7.62 4.13 1.55 7.17 25.85%
DY 2.76 0.00 3.61 1.88 2.00 0.00 4.00 -21.93%
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 0.66 1.74 0.67 1.15 0.97 2.16 0.45 29.11%
P/EPS 8.36 24.44 12.54 24.19 23.26 68.62 15.85 -34.74%
EY 11.97 4.09 7.97 4.13 4.30 1.46 6.31 53.30%
DY 3.27 0.00 4.01 1.02 2.08 0.00 3.52 -4.79%
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