[TCHONG] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -79.09%
YoY- -50.53%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,863,177 1,421,358 828,331 398,308 2,109,039 1,676,481 1,166,417 36.53%
PBT 123,074 89,033 44,190 17,891 85,956 75,721 58,905 63.21%
Tax -22,934 -20,742 -9,470 -5,193 -24,871 -19,112 -17,805 18.32%
NP 100,140 68,291 34,720 12,698 61,085 56,609 41,100 80.77%
-
NP to SH 99,568 67,647 34,473 12,542 59,968 55,662 40,512 81.82%
-
Tax Rate 18.63% 23.30% 21.43% 29.03% 28.93% 25.24% 30.23% -
Total Cost 1,763,037 1,353,067 793,611 385,610 2,047,954 1,619,872 1,125,317 34.78%
-
Net Worth 1,235,417 1,202,019 1,182,504 1,174,144 1,164,624 1,157,395 1,165,138 3.97%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 50,084 16,694 16,702 - 33,464 16,725 16,740 107.21%
Div Payout % 50.30% 24.68% 48.45% - 55.80% 30.05% 41.32% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 1,235,417 1,202,019 1,182,504 1,174,144 1,164,624 1,157,395 1,165,138 3.97%
NOSH 667,793 667,788 668,081 667,127 669,285 669,014 669,619 -0.18%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 5.37% 4.80% 4.19% 3.19% 2.90% 3.38% 3.52% -
ROE 8.06% 5.63% 2.92% 1.07% 5.15% 4.81% 3.48% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 279.00 212.85 123.99 59.70 315.12 250.59 174.19 36.77%
EPS 14.91 10.13 5.16 1.88 8.96 8.32 6.05 82.15%
DPS 7.50 2.50 2.50 0.00 5.00 2.50 2.50 107.59%
NAPS 1.85 1.80 1.77 1.76 1.7401 1.73 1.74 4.15%
Adjusted Per Share Value based on latest NOSH - 667,127
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 285.82 218.04 127.07 61.10 323.54 257.18 178.93 36.53%
EPS 15.27 10.38 5.29 1.92 9.20 8.54 6.21 81.88%
DPS 7.68 2.56 2.56 0.00 5.13 2.57 2.57 107.05%
NAPS 1.8952 1.844 1.814 1.8012 1.7866 1.7755 1.7874 3.97%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.08 1.33 1.25 1.21 1.25 1.25 1.40 -
P/RPS 0.75 0.62 1.01 2.03 0.40 0.50 0.80 -4.20%
P/EPS 13.95 13.13 24.22 64.36 13.95 15.02 23.14 -28.57%
EY 7.17 7.62 4.13 1.55 7.17 6.66 4.32 40.05%
DY 3.61 1.88 2.00 0.00 4.00 2.00 1.79 59.42%
P/NAPS 1.12 0.74 0.71 0.69 0.72 0.72 0.80 25.06%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 15/11/07 16/08/07 24/05/07 22/02/07 20/11/06 17/08/06 -
Price 1.87 2.45 1.20 1.29 1.42 1.29 1.36 -
P/RPS 0.67 1.15 0.97 2.16 0.45 0.51 0.78 -9.61%
P/EPS 12.54 24.19 23.26 68.62 15.85 15.50 22.48 -32.16%
EY 7.97 4.13 4.30 1.46 6.31 6.45 4.45 47.32%
DY 4.01 1.02 2.08 0.00 3.52 1.94 1.84 67.85%
P/NAPS 1.01 1.36 0.68 0.73 0.82 0.75 0.78 18.74%

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