[TCHONG] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 36.11%
YoY- 3.24%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 1,676,481 1,166,417 623,027 2,949,253 2,304,965 1,493,817 681,382 82.15%
PBT 75,721 58,905 36,022 183,104 140,841 98,765 52,702 27.30%
Tax -19,112 -17,805 -10,494 -49,536 -42,665 -29,356 -16,455 10.48%
NP 56,609 41,100 25,528 133,568 98,176 69,409 36,247 34.57%
-
NP to SH 55,662 40,512 25,354 130,926 96,190 67,894 36,247 33.06%
-
Tax Rate 25.24% 30.23% 29.13% 27.05% 30.29% 29.72% 31.22% -
Total Cost 1,619,872 1,125,317 597,499 2,815,685 2,206,789 1,424,408 645,135 84.63%
-
Net Worth 1,157,395 1,165,138 1,170,699 1,142,821 1,105,247 1,092,470 1,085,400 4.37%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 16,725 16,740 - 50,253 16,746 16,755 - -
Div Payout % 30.05% 41.32% - 38.38% 17.41% 24.68% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 1,157,395 1,165,138 1,170,699 1,142,821 1,105,247 1,092,470 1,085,400 4.37%
NOSH 669,014 669,619 668,970 670,040 669,846 670,227 670,000 -0.09%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 3.38% 3.52% 4.10% 4.53% 4.26% 4.65% 5.32% -
ROE 4.81% 3.48% 2.17% 11.46% 8.70% 6.21% 3.34% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 250.59 174.19 93.13 440.16 344.10 222.88 101.70 82.32%
EPS 8.32 6.05 3.79 19.54 14.36 10.13 5.41 33.19%
DPS 2.50 2.50 0.00 7.50 2.50 2.50 0.00 -
NAPS 1.73 1.74 1.75 1.7056 1.65 1.63 1.62 4.47%
Adjusted Per Share Value based on latest NOSH - 670,579
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 257.18 178.93 95.58 452.43 353.59 229.16 104.53 82.14%
EPS 8.54 6.21 3.89 20.08 14.76 10.42 5.56 33.08%
DPS 2.57 2.57 0.00 7.71 2.57 2.57 0.00 -
NAPS 1.7755 1.7874 1.7959 1.7531 1.6955 1.6759 1.6651 4.36%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.25 1.40 1.59 1.35 1.67 1.64 1.84 -
P/RPS 0.50 0.80 1.71 0.31 0.49 0.74 1.81 -57.55%
P/EPS 15.02 23.14 41.95 6.91 11.63 16.19 34.01 -41.97%
EY 6.66 4.32 2.38 14.47 8.60 6.18 2.94 72.39%
DY 2.00 1.79 0.00 5.56 1.50 1.52 0.00 -
P/NAPS 0.72 0.80 0.91 0.79 1.01 1.01 1.14 -26.36%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 17/08/06 25/05/06 23/02/06 16/11/05 17/08/05 19/05/05 -
Price 1.29 1.36 1.46 1.52 1.38 1.71 1.73 -
P/RPS 0.51 0.78 1.57 0.35 0.40 0.77 1.70 -55.15%
P/EPS 15.50 22.48 38.52 7.78 9.61 16.88 31.98 -38.27%
EY 6.45 4.45 2.60 12.86 10.41 5.92 3.13 61.86%
DY 1.94 1.84 0.00 4.93 1.81 1.46 0.00 -
P/NAPS 0.75 0.78 0.83 0.89 0.84 1.05 1.07 -21.07%

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