[TCHONG] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -10.59%
YoY- -9.85%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 1,002,478 593,027 510,064 811,148 591,710 486,769 372,322 17.93%
PBT 115,698 44,843 16,816 42,076 43,938 42,148 43,245 17.80%
Tax -21,064 -11,272 -1,307 -13,309 -12,550 -12,368 -12,746 8.72%
NP 94,634 33,571 15,509 28,767 31,388 29,780 30,499 20.74%
-
NP to SH 95,417 33,174 15,150 28,296 31,388 29,780 30,499 20.91%
-
Tax Rate 18.21% 25.14% 7.77% 31.63% 28.56% 29.34% 29.47% -
Total Cost 907,844 559,456 494,555 782,381 560,322 456,989 341,823 17.66%
-
Net Worth 1,401,228 1,201,472 1,159,712 1,106,360 1,026,146 939,008 893,472 7.78%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 1,401,228 1,201,472 1,159,712 1,106,360 1,026,146 939,008 893,472 7.78%
NOSH 667,251 667,484 670,353 670,521 670,683 670,720 671,784 -0.11%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 9.44% 5.66% 3.04% 3.55% 5.30% 6.12% 8.19% -
ROE 6.81% 2.76% 1.31% 2.56% 3.06% 3.17% 3.41% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 150.24 88.85 76.09 120.97 88.22 72.57 55.42 18.06%
EPS 14.30 4.97 2.26 4.22 4.68 4.44 4.54 21.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.10 1.80 1.73 1.65 1.53 1.40 1.33 7.90%
Adjusted Per Share Value based on latest NOSH - 670,521
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 153.78 90.97 78.25 124.43 90.77 74.67 57.12 17.92%
EPS 14.64 5.09 2.32 4.34 4.82 4.57 4.68 20.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1496 1.8431 1.7791 1.6972 1.5742 1.4405 1.3706 7.78%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.65 1.33 1.25 1.67 1.44 1.27 1.04 -
P/RPS 1.10 1.50 1.64 1.38 1.63 1.75 1.88 -8.53%
P/EPS 11.54 26.76 55.31 39.57 30.77 28.60 22.91 -10.79%
EY 8.67 3.74 1.81 2.53 3.25 3.50 4.37 12.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.74 0.72 1.01 0.94 0.91 0.78 0.21%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 17/11/08 15/11/07 20/11/06 16/11/05 18/11/04 13/11/03 11/11/02 -
Price 1.15 2.45 1.29 1.38 1.68 1.24 1.07 -
P/RPS 0.77 2.76 1.70 1.14 1.90 1.71 1.93 -14.18%
P/EPS 8.04 49.30 57.08 32.70 35.90 27.93 23.57 -16.39%
EY 12.43 2.03 1.75 3.06 2.79 3.58 4.24 19.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 1.36 0.75 0.84 1.10 0.89 0.80 -6.04%

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