[TCHONG] QoQ TTM 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- 33.23%
YoY- 246.8%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 3,043,371 3,129,113 3,195,826 2,987,681 2,578,230 2,224,476 1,863,177 38.73%
PBT 246,645 288,657 307,208 300,850 229,995 172,288 123,074 59.02%
Tax -46,962 -55,477 -61,489 -51,799 -42,007 -30,499 -22,934 61.32%
NP 199,683 233,180 245,719 249,051 187,988 141,789 100,140 58.49%
-
NP to SH 199,773 233,326 245,801 249,535 187,292 141,083 99,568 59.14%
-
Tax Rate 19.04% 19.22% 20.02% 17.22% 18.26% 17.70% 18.63% -
Total Cost 2,843,688 2,895,933 2,950,107 2,738,630 2,390,242 2,082,687 1,763,037 37.57%
-
Net Worth 1,450,840 1,474,633 1,425,930 1,401,228 1,328,095 1,288,024 1,235,436 11.32%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 65,546 66,530 66,530 66,759 66,759 50,105 50,105 19.63%
Div Payout % 32.81% 28.51% 27.07% 26.75% 35.64% 35.52% 50.32% -
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 1,450,840 1,474,633 1,425,930 1,401,228 1,328,095 1,288,024 1,235,436 11.32%
NOSH 647,696 664,249 663,223 667,251 667,384 667,370 667,803 -2.01%
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 6.56% 7.45% 7.69% 8.34% 7.29% 6.37% 5.37% -
ROE 13.77% 15.82% 17.24% 17.81% 14.10% 10.95% 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 469.88 471.08 481.86 447.76 386.32 333.32 279.00 41.59%
EPS 30.84 35.13 37.06 37.40 28.06 21.14 14.91 62.41%
DPS 10.12 10.00 10.00 10.00 10.00 7.50 7.50 22.13%
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 466.87 480.02 490.26 458.32 395.51 341.25 285.82 38.73%
EPS 30.65 35.79 37.71 38.28 28.73 21.64 15.27 59.18%
DPS 10.06 10.21 10.21 10.24 10.24 7.69 7.69 19.63%
NAPS 2.2257 2.2622 2.1874 2.1496 2.0374 1.9759 1.8952 11.32%
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 0.36 0.26 0.24 0.37 0.47 0.54 0.75 -38.72%
P/EPS 5.41 3.50 3.13 4.41 6.45 8.51 13.95 -46.85%
EY 18.47 28.56 31.95 22.67 15.50 11.74 7.17 88.02%
DY 6.06 8.13 8.62 6.06 5.52 4.17 3.61 41.29%
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 0.39 0.34 0.24 0.26 0.40 0.59 0.67 -30.30%
P/EPS 6.00 4.53 3.10 3.08 5.45 9.37 12.54 -38.85%
EY 16.67 22.09 32.23 32.52 18.34 10.68 7.97 63.62%
DY 5.47 6.29 8.70 8.70 6.54 3.79 4.01 23.02%
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