[TCHONG] QoQ 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- 33.04%
YoY- 11.78%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 644,288 811,148 812,435 681,382 619,462 591,710 632,296 1.25%
PBT 42,263 42,076 46,063 52,702 41,349 43,938 50,147 -10.74%
Tax -6,871 -13,309 -13,839 -16,455 -14,103 -12,550 -14,389 -38.82%
NP 35,392 28,767 32,224 36,247 27,246 31,388 35,758 -0.68%
-
NP to SH 34,736 28,296 31,647 36,247 27,246 31,388 35,758 -1.90%
-
Tax Rate 16.26% 31.63% 30.04% 31.22% 34.11% 28.56% 28.69% -
Total Cost 608,896 782,381 780,211 645,135 592,216 560,322 596,538 1.37%
-
Net Worth 1,166,807 1,106,360 1,092,894 1,085,400 1,051,247 1,026,146 1,011,134 9.98%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 33,528 - 16,762 - 33,479 - 16,740 58.69%
Div Payout % 96.53% - 52.97% - 122.88% - 46.82% -
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 1,166,807 1,106,360 1,092,894 1,085,400 1,051,247 1,026,146 1,011,134 9.98%
NOSH 670,579 670,521 670,487 670,000 669,584 670,683 669,625 0.09%
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 5.49% 3.55% 3.97% 5.32% 4.40% 5.30% 5.66% -
ROE 2.98% 2.56% 2.90% 3.34% 2.59% 3.06% 3.54% -
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 96.08 120.97 121.17 101.70 92.51 88.22 94.43 1.15%
EPS 5.18 4.22 4.72 5.41 4.07 4.68 5.34 -2.00%
DPS 5.00 0.00 2.50 0.00 5.00 0.00 2.50 58.53%
NAPS 1.74 1.65 1.63 1.62 1.57 1.53 1.51 9.88%
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 98.84 124.43 124.63 104.53 95.03 90.77 97.00 1.25%
EPS 5.33 4.34 4.85 5.56 4.18 4.82 5.49 -1.94%
DPS 5.14 0.00 2.57 0.00 5.14 0.00 2.57 58.53%
NAPS 1.7899 1.6972 1.6766 1.6651 1.6127 1.5742 1.5511 9.98%
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 1.41 1.38 1.35 1.81 1.79 1.63 1.29 6.09%
P/EPS 26.06 39.57 34.75 34.01 40.80 30.77 22.85 9.13%
EY 3.84 2.53 2.88 2.94 2.45 3.25 4.38 -8.37%
DY 3.70 0.00 1.52 0.00 3.01 0.00 2.05 48.08%
P/NAPS 0.78 1.01 1.01 1.14 1.06 0.94 0.81 -2.47%
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 1.58 1.14 1.41 1.70 1.95 1.90 1.38 9.41%
P/EPS 29.34 32.70 36.23 31.98 44.24 35.90 24.34 13.22%
EY 3.41 3.06 2.76 3.13 2.26 2.79 4.11 -11.67%
DY 3.29 0.00 1.46 0.00 2.78 0.00 1.92 43.05%
P/NAPS 0.87 0.84 1.05 1.07 1.15 1.10 0.86 0.77%

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