[TCHONG] YoY 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- 22.76%
YoY- 27.49%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 649,964 441,819 432,558 644,288 619,462 469,838 391,398 8.81%
PBT 40,399 34,041 10,235 42,263 41,349 39,784 25,087 8.25%
Tax -11,882 -2,192 -5,759 -6,871 -14,103 -10,624 -9,552 3.70%
NP 28,517 31,849 4,476 35,392 27,246 29,160 15,535 10.64%
-
NP to SH 28,187 31,921 4,306 34,736 27,246 29,160 15,535 10.42%
-
Tax Rate 29.41% 6.44% 56.27% 16.26% 34.11% 26.70% 38.08% -
Total Cost 621,447 409,970 428,082 608,896 592,216 440,678 375,863 8.73%
-
Net Worth 1,425,930 1,235,436 1,170,761 1,166,807 1,051,247 965,296 668,835 13.43%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 33,161 33,390 16,820 33,528 33,479 33,517 30,097 1.62%
Div Payout % 117.65% 104.60% 390.63% 96.53% 122.88% 114.94% 193.74% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 1,425,930 1,235,436 1,170,761 1,166,807 1,051,247 965,296 668,835 13.43%
NOSH 663,223 667,803 672,812 670,579 669,584 670,344 668,835 -0.14%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 4.39% 7.21% 1.03% 5.49% 4.40% 6.21% 3.97% -
ROE 1.98% 2.58% 0.37% 2.98% 2.59% 3.02% 2.32% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 98.00 66.16 64.29 96.08 92.51 70.09 58.52 8.96%
EPS 4.25 4.78 0.64 5.18 4.07 4.35 2.32 10.60%
DPS 5.00 5.00 2.50 5.00 5.00 5.00 4.50 1.76%
NAPS 2.15 1.85 1.7401 1.74 1.57 1.44 1.00 13.59%
Adjusted Per Share Value based on latest NOSH - 670,579
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 99.71 67.78 66.36 98.84 95.03 72.08 60.04 8.81%
EPS 4.32 4.90 0.66 5.33 4.18 4.47 2.38 10.43%
DPS 5.09 5.12 2.58 5.14 5.14 5.14 4.62 1.62%
NAPS 2.1874 1.8952 1.796 1.7899 1.6127 1.4808 1.026 13.43%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.16 2.08 1.25 1.35 1.66 1.29 1.06 -
P/RPS 1.18 3.14 1.94 1.41 1.79 1.84 1.81 -6.87%
P/EPS 27.29 43.51 195.31 26.06 40.80 29.66 45.64 -8.20%
EY 3.66 2.30 0.51 3.84 2.45 3.37 2.19 8.92%
DY 4.31 2.40 2.00 3.70 3.01 3.88 4.25 0.23%
P/NAPS 0.54 1.12 0.72 0.78 1.06 0.90 1.06 -10.62%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 20/02/09 26/02/08 22/02/07 23/02/06 28/02/05 26/02/04 26/02/03 -
Price 1.15 1.87 1.42 1.52 1.80 1.32 1.05 -
P/RPS 1.17 2.83 2.21 1.58 1.95 1.88 1.79 -6.83%
P/EPS 27.06 39.12 221.88 29.34 44.24 30.34 45.21 -8.19%
EY 3.70 2.56 0.45 3.41 2.26 3.30 2.21 8.96%
DY 4.35 2.67 1.76 3.29 2.78 3.79 4.29 0.23%
P/NAPS 0.53 1.01 0.82 0.87 1.15 0.92 1.05 -10.75%

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