[TCHONG] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 41.7%
YoY- 199.18%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 3,195,826 2,987,681 2,578,230 2,224,476 1,863,177 1,853,916 1,770,953 47.95%
PBT 307,208 300,850 229,995 172,288 123,074 99,268 71,241 163.76%
Tax -61,489 -51,799 -42,007 -30,499 -22,934 -26,501 -16,536 139.06%
NP 245,719 249,051 187,988 141,789 100,140 72,767 54,705 170.99%
-
NP to SH 245,801 249,535 187,292 141,083 99,568 71,953 53,929 173.63%
-
Tax Rate 20.02% 17.22% 18.26% 17.70% 18.63% 26.70% 23.21% -
Total Cost 2,950,107 2,738,630 2,390,242 2,082,687 1,763,037 1,781,149 1,716,248 43.26%
-
Net Worth 1,425,930 1,401,228 1,328,095 1,288,024 1,235,436 1,201,472 1,183,471 13.16%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 66,530 66,759 66,759 50,105 50,105 33,536 33,536 57.55%
Div Payout % 27.07% 26.75% 35.64% 35.52% 50.32% 46.61% 62.19% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 1,425,930 1,401,228 1,328,095 1,288,024 1,235,436 1,201,472 1,183,471 13.16%
NOSH 663,223 667,251 667,384 667,370 667,803 667,484 668,628 -0.53%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 7.69% 8.34% 7.29% 6.37% 5.37% 3.93% 3.09% -
ROE 17.24% 17.81% 14.10% 10.95% 8.06% 5.99% 4.56% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 481.86 447.76 386.32 333.32 279.00 277.75 264.86 48.75%
EPS 37.06 37.40 28.06 21.14 14.91 10.78 8.07 175.00%
DPS 10.00 10.00 10.00 7.50 7.50 5.00 5.00 58.40%
NAPS 2.15 2.10 1.99 1.93 1.85 1.80 1.77 13.77%
Adjusted Per Share Value based on latest NOSH - 667,370
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 475.57 444.60 383.67 331.02 277.26 275.88 263.53 47.96%
EPS 36.58 37.13 27.87 20.99 14.82 10.71 8.03 173.54%
DPS 9.90 9.93 9.93 7.46 7.46 4.99 4.99 57.56%
NAPS 2.1219 2.0852 1.9763 1.9167 1.8384 1.7879 1.7611 13.16%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.16 1.65 1.81 1.80 2.08 1.33 1.25 -
P/RPS 0.24 0.37 0.47 0.54 0.75 0.48 0.47 -35.98%
P/EPS 3.13 4.41 6.45 8.51 13.95 12.34 15.50 -65.41%
EY 31.95 22.67 15.50 11.74 7.17 8.11 6.45 189.18%
DY 8.62 6.06 5.52 4.17 3.61 3.76 4.00 66.45%
P/NAPS 0.54 0.79 0.91 0.93 1.12 0.74 0.71 -16.60%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 20/02/09 17/11/08 27/08/08 28/05/08 26/02/08 15/11/07 16/08/07 -
Price 1.15 1.15 1.53 1.98 1.87 2.45 1.20 -
P/RPS 0.24 0.26 0.40 0.59 0.67 0.88 0.45 -34.10%
P/EPS 3.10 3.08 5.45 9.37 12.54 22.73 14.88 -64.68%
EY 32.23 32.52 18.34 10.68 7.97 4.40 6.72 183.05%
DY 8.70 8.70 6.54 3.79 4.01 2.04 4.17 62.91%
P/NAPS 0.53 0.55 0.77 1.03 1.01 1.36 0.68 -15.24%

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