[TCHONG] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
17-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -20.11%
YoY- -40.33%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 1,593,232 2,109,039 2,235,308 2,332,834 2,492,108 2,949,253 3,073,286 -35.49%
PBT 71,564 85,956 100,961 117,810 144,088 183,104 187,788 -47.46%
Tax -20,772 -24,871 -25,482 -35,610 -41,976 -49,536 -56,886 -48.94%
NP 50,792 61,085 75,478 82,200 102,112 133,568 130,901 -46.83%
-
NP to SH 50,168 59,968 74,216 81,024 101,416 130,926 128,253 -46.54%
-
Tax Rate 29.03% 28.93% 25.24% 30.23% 29.13% 27.05% 30.29% -
Total Cost 1,542,440 2,047,954 2,159,829 2,250,634 2,389,996 2,815,685 2,942,385 -35.01%
-
Net Worth 1,174,144 1,164,624 1,157,394 1,165,138 1,170,699 1,142,821 1,105,247 4.11%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 33,464 22,300 33,480 - 50,253 22,328 -
Div Payout % - 55.80% 30.05% 41.32% - 38.38% 17.41% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 1,174,144 1,164,624 1,157,394 1,165,138 1,170,699 1,142,821 1,105,247 4.11%
NOSH 667,127 669,285 669,014 669,619 668,970 670,040 669,846 -0.27%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 3.19% 2.90% 3.38% 3.52% 4.10% 4.53% 4.26% -
ROE 4.27% 5.15% 6.41% 6.95% 8.66% 11.46% 11.60% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 238.82 315.12 334.12 348.38 372.53 440.16 458.80 -35.31%
EPS 7.52 8.96 11.09 12.10 15.16 19.54 19.15 -46.40%
DPS 0.00 5.00 3.33 5.00 0.00 7.50 3.33 -
NAPS 1.76 1.7401 1.73 1.74 1.75 1.7056 1.65 4.40%
Adjusted Per Share Value based on latest NOSH - 670,707
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 237.09 313.85 332.64 347.15 370.85 438.88 457.33 -35.49%
EPS 7.47 8.92 11.04 12.06 15.09 19.48 19.09 -46.53%
DPS 0.00 4.98 3.32 4.98 0.00 7.48 3.32 -
NAPS 1.7472 1.7331 1.7223 1.7338 1.7421 1.7006 1.6447 4.11%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.21 1.25 1.25 1.40 1.59 1.35 1.67 -
P/RPS 0.51 0.40 0.37 0.40 0.43 0.31 0.36 26.16%
P/EPS 16.09 13.95 11.27 11.57 10.49 6.91 8.72 50.49%
EY 6.21 7.17 8.87 8.64 9.53 14.47 11.47 -33.59%
DY 0.00 4.00 2.67 3.57 0.00 5.56 2.00 -
P/NAPS 0.69 0.72 0.72 0.80 0.91 0.79 1.01 -22.44%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 22/02/07 20/11/06 17/08/06 25/05/06 23/02/06 16/11/05 -
Price 1.29 1.42 1.29 1.36 1.46 1.52 1.38 -
P/RPS 0.54 0.45 0.39 0.39 0.39 0.35 0.30 48.02%
P/EPS 17.15 15.85 11.63 11.24 9.63 7.78 7.21 78.28%
EY 5.83 6.31 8.60 8.90 10.38 12.86 13.87 -43.91%
DY 0.00 3.52 2.58 3.68 0.00 4.93 2.42 -
P/NAPS 0.73 0.82 0.75 0.78 0.83 0.89 0.84 -8.94%

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