[TCHONG] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
17-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -6.35%
YoY- -0.43%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 2,492,108 2,949,253 3,073,286 2,987,634 2,725,528 2,385,217 2,354,340 3.86%
PBT 144,088 183,104 187,788 197,530 210,808 181,874 187,366 -16.07%
Tax -41,976 -49,536 -56,886 -58,712 -65,820 -55,054 -54,601 -16.09%
NP 102,112 133,568 130,901 138,818 144,988 126,820 132,765 -16.06%
-
NP to SH 101,416 130,926 128,253 135,788 144,988 126,820 132,765 -16.45%
-
Tax Rate 29.13% 27.05% 30.29% 29.72% 31.22% 30.27% 29.14% -
Total Cost 2,389,996 2,815,685 2,942,385 2,848,816 2,580,540 2,258,397 2,221,574 4.99%
-
Net Worth 1,170,699 1,142,821 1,105,247 1,092,470 1,085,400 1,071,957 1,025,223 9.25%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 50,253 22,328 33,511 - 50,248 22,336 -
Div Payout % - 38.38% 17.41% 24.68% - 39.62% 16.82% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 1,170,699 1,142,821 1,105,247 1,092,470 1,085,400 1,071,957 1,025,223 9.25%
NOSH 668,970 670,040 669,846 670,227 670,000 669,973 670,080 -0.11%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 4.10% 4.53% 4.26% 4.65% 5.32% 5.32% 5.64% -
ROE 8.66% 11.46% 11.60% 12.43% 13.36% 11.83% 12.95% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 372.53 440.16 458.80 445.76 406.80 356.02 351.35 3.98%
EPS 15.16 19.54 19.15 20.26 21.64 18.93 19.81 -16.34%
DPS 0.00 7.50 3.33 5.00 0.00 7.50 3.33 -
NAPS 1.75 1.7056 1.65 1.63 1.62 1.60 1.53 9.37%
Adjusted Per Share Value based on latest NOSH - 670,487
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 382.30 452.43 471.46 458.32 418.11 365.90 361.17 3.86%
EPS 15.56 20.08 19.67 20.83 22.24 19.45 20.37 -16.45%
DPS 0.00 7.71 3.43 5.14 0.00 7.71 3.43 -
NAPS 1.7959 1.7531 1.6955 1.6759 1.6651 1.6444 1.5727 9.25%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.59 1.35 1.67 1.64 1.84 1.66 1.44 -
P/RPS 0.43 0.31 0.36 0.37 0.45 0.47 0.41 3.22%
P/EPS 10.49 6.91 8.72 8.09 8.50 8.77 7.27 27.71%
EY 9.53 14.47 11.47 12.35 11.76 11.40 13.76 -21.73%
DY 0.00 5.56 2.00 3.05 0.00 4.52 2.31 -
P/NAPS 0.91 0.79 1.01 1.01 1.14 1.04 0.94 -2.14%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 23/02/06 16/11/05 17/08/05 19/05/05 28/02/05 18/11/04 -
Price 1.46 1.52 1.38 1.71 1.73 1.80 1.68 -
P/RPS 0.39 0.35 0.30 0.38 0.43 0.51 0.48 -12.93%
P/EPS 9.63 7.78 7.21 8.44 7.99 9.51 8.48 8.85%
EY 10.38 12.86 13.87 11.85 12.51 10.52 11.79 -8.14%
DY 0.00 4.93 2.42 2.92 0.00 4.17 1.98 -
P/NAPS 0.83 0.89 0.84 1.05 1.07 1.13 1.10 -17.13%

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