[TCHONG] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -40.32%
YoY- -32.32%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 2,627,678 3,180,374 2,418,283 3,186,333 4,364,674 4,767,324 4,538,244 -8.70%
PBT -95,783 80,745 -115,751 -61,465 175,111 107,449 -73,983 4.39%
Tax -26,973 -46,363 -17,944 -45,336 -78,031 -64,039 -16,829 8.17%
NP -122,756 34,382 -133,695 -106,801 97,080 43,410 -90,812 5.14%
-
NP to SH -118,606 36,880 -128,302 -96,967 96,213 42,289 -80,055 6.76%
-
Tax Rate - 57.42% - - 44.56% 59.60% - -
Total Cost 2,750,434 3,145,992 2,551,978 3,293,134 4,267,594 4,723,914 4,629,056 -8.30%
-
Net Worth 2,789,939 2,751,933 2,739,076 2,916,451 2,852,124 2,806,438 2,786,866 0.01%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 6,520 19,564 9,782 22,839 26,106 19,579 13,053 -10.92%
Div Payout % 0.00% 53.05% 0.00% 0.00% 27.13% 46.30% 0.00% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 2,789,939 2,751,933 2,739,076 2,916,451 2,852,124 2,806,438 2,786,866 0.01%
NOSH 672,000 672,000 672,000 672,000 672,000 672,000 672,000 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -4.67% 1.08% -5.53% -3.35% 2.22% 0.91% -2.00% -
ROE -4.25% 1.34% -4.68% -3.32% 3.37% 1.51% -2.87% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 403.11 487.70 370.81 488.36 668.75 730.45 695.34 -8.68%
EPS -18.20 5.66 -19.67 -14.86 14.74 6.48 -12.27 6.78%
DPS 1.00 3.00 1.50 3.50 4.00 3.00 2.00 -10.90%
NAPS 4.28 4.22 4.20 4.47 4.37 4.30 4.27 0.03%
Adjusted Per Share Value based on latest NOSH - 672,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 391.02 473.27 359.86 474.16 649.51 709.42 675.33 -8.70%
EPS -17.65 5.49 -19.09 -14.43 14.32 6.29 -11.91 6.77%
DPS 0.97 2.91 1.46 3.40 3.88 2.91 1.94 -10.90%
NAPS 4.1517 4.0951 4.076 4.34 4.2442 4.1762 4.1471 0.01%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.03 1.14 1.16 1.03 1.36 1.61 1.74 -
P/RPS 0.26 0.23 0.31 0.21 0.20 0.22 0.25 0.65%
P/EPS -5.66 20.16 -5.90 -6.93 9.23 24.85 -14.19 -14.19%
EY -17.67 4.96 -16.96 -14.43 10.84 4.02 -7.05 16.54%
DY 0.97 2.63 1.29 3.40 2.94 1.86 1.15 -2.79%
P/NAPS 0.24 0.27 0.28 0.23 0.31 0.37 0.41 -8.53%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/11/23 22/11/22 23/11/21 24/11/20 26/11/19 27/11/18 28/11/17 -
Price 1.02 1.12 1.16 1.05 1.35 1.50 1.51 -
P/RPS 0.25 0.23 0.31 0.22 0.20 0.21 0.22 2.15%
P/EPS -5.61 19.80 -5.90 -7.07 9.16 23.15 -12.31 -12.27%
EY -17.84 5.05 -16.96 -14.15 10.92 4.32 -8.12 14.01%
DY 0.98 2.68 1.29 3.33 2.96 2.00 1.32 -4.84%
P/NAPS 0.24 0.27 0.28 0.23 0.31 0.35 0.35 -6.09%

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