[TCHONG] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -71.42%
YoY- 11.78%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 2,949,253 2,304,965 1,493,817 681,382 2,385,217 1,765,755 1,174,045 84.48%
PBT 183,104 140,841 98,765 52,702 181,874 140,525 97,113 52.44%
Tax -49,536 -42,665 -29,356 -16,455 -55,054 -40,951 -28,927 42.99%
NP 133,568 98,176 69,409 36,247 126,820 99,574 68,186 56.36%
-
NP to SH 130,926 96,190 67,894 36,247 126,820 99,574 68,186 54.30%
-
Tax Rate 27.05% 30.29% 29.72% 31.22% 30.27% 29.14% 29.79% -
Total Cost 2,815,685 2,206,789 1,424,408 645,135 2,258,397 1,666,181 1,105,859 86.14%
-
Net Worth 1,142,821 1,105,247 1,092,470 1,085,400 1,071,957 1,025,223 1,011,403 8.46%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 50,253 16,746 16,755 - 50,248 16,752 16,745 107.64%
Div Payout % 38.38% 17.41% 24.68% - 39.62% 16.82% 24.56% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 1,142,821 1,105,247 1,092,470 1,085,400 1,071,957 1,025,223 1,011,403 8.46%
NOSH 670,040 669,846 670,227 670,000 669,973 670,080 669,803 0.02%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 4.53% 4.26% 4.65% 5.32% 5.32% 5.64% 5.81% -
ROE 11.46% 8.70% 6.21% 3.34% 11.83% 9.71% 6.74% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 440.16 344.10 222.88 101.70 356.02 263.51 175.28 84.44%
EPS 19.54 14.36 10.13 5.41 18.93 14.86 10.18 54.26%
DPS 7.50 2.50 2.50 0.00 7.50 2.50 2.50 107.59%
NAPS 1.7056 1.65 1.63 1.62 1.60 1.53 1.51 8.43%
Adjusted Per Share Value based on latest NOSH - 670,000
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 452.43 353.59 229.16 104.53 365.90 270.88 180.10 84.48%
EPS 20.08 14.76 10.42 5.56 19.45 15.28 10.46 54.27%
DPS 7.71 2.57 2.57 0.00 7.71 2.57 2.57 107.59%
NAPS 1.7531 1.6955 1.6759 1.6651 1.6444 1.5727 1.5515 8.46%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.35 1.67 1.64 1.84 1.66 1.44 1.22 -
P/RPS 0.31 0.49 0.74 1.81 0.47 0.55 0.70 -41.81%
P/EPS 6.91 11.63 16.19 34.01 8.77 9.69 11.98 -30.63%
EY 14.47 8.60 6.18 2.94 11.40 10.32 8.34 44.24%
DY 5.56 1.50 1.52 0.00 4.52 1.74 2.05 94.12%
P/NAPS 0.79 1.01 1.01 1.14 1.04 0.94 0.81 -1.64%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 16/11/05 17/08/05 19/05/05 28/02/05 18/11/04 12/08/04 -
Price 1.52 1.38 1.71 1.73 1.80 1.68 1.30 -
P/RPS 0.35 0.40 0.77 1.70 0.51 0.64 0.74 -39.21%
P/EPS 7.78 9.61 16.88 31.98 9.51 11.31 12.77 -28.06%
EY 12.86 10.41 5.92 3.13 10.52 8.85 7.83 39.07%
DY 4.93 1.81 1.46 0.00 4.17 1.49 1.92 87.19%
P/NAPS 0.89 0.84 1.05 1.07 1.13 1.10 0.86 2.30%

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