[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

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Quarter Result
Revenue	649,964	441,819	432,558	644,288	619,462	469,838	391,398	8.81%
YoY %	47.11%	2.14%	-32.86%	4.01%	31.85%	20.04%	-	-
Horiz. %	166.06%	112.88%	110.52%	164.61%	158.27%	120.04%	100.00%	-
PBT	40,399	34,041	10,235	42,263	41,349	39,784	25,087	8.25%
YoY %	18.68%	232.59%	-75.78%	2.21%	3.93%	58.58%	-	-
Horiz. %	161.04%	135.69%	40.80%	168.47%	164.82%	158.58%	100.00%	-
Tax	-11,882	-2,192	-5,759	-6,871	-14,103	-10,624	-9,552	3.70%
YoY %	-442.06%	61.94%	16.18%	51.28%	-32.75%	-11.22%	-	-
Horiz. %	124.39%	22.95%	60.29%	71.93%	147.64%	111.22%	100.00%	-
NP	28,517	31,849	4,476	35,392	27,246	29,160	15,535	10.64%
YoY %	-10.46%	611.55%	-87.35%	29.90%	-6.56%	87.71%	-	-
Horiz. %	183.57%	205.01%	28.81%	227.82%	175.38%	187.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,187	31,921	4,306	34,736	27,246	29,160	15,535	10.42%
YoY %	-11.70%	641.31%	-87.60%	27.49%	-6.56%	87.71%	-	-
Horiz. %	181.44%	205.48%	27.72%	223.60%	175.38%	187.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.41%	6.44%	56.27%	16.26%	34.11%	26.70%	38.08%	-
YoY %	356.68%	-88.56%	246.06%	-52.33%	27.75%	-29.88%	-	-
Horiz. %	77.23%	16.91%	147.77%	42.70%	89.57%	70.12%	100.00%	-
Total Cost	621,447	409,970	428,082	608,896	592,216	440,678	375,863	8.73%
YoY %	51.58%	-4.23%	-29.70%	2.82%	34.39%	17.24%	-	-
Horiz. %	165.34%	109.07%	113.89%	162.00%	157.56%	117.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,425,930	1,235,436	1,170,761	1,166,807	1,051,247	965,296	668,835	13.43%
YoY %	15.42%	5.52%	0.34%	10.99%	8.90%	44.32%	-	-
Horiz. %	213.20%	184.71%	175.04%	174.45%	157.18%	144.32%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Dividend
Div	33,161	33,390	16,820	33,528	33,479	33,517	30,097	1.62%
YoY %	-0.69%	98.51%	-49.83%	0.15%	-0.11%	11.36%	-	-
Horiz. %	110.18%	110.94%	55.89%	111.40%	111.24%	111.36%	100.00%	-
Div Payout %	117.65%	104.60%	390.63%	96.53%	122.88%	114.94%	193.74%	-
YoY %	12.48%	-73.22%	304.67%	-21.44%	6.91%	-40.67%	-	-
Horiz. %	60.73%	53.99%	201.63%	49.82%	63.43%	59.33%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Equity
Net Worth	1,425,930	1,235,436	1,170,761	1,166,807	1,051,247	965,296	668,835	13.43%
YoY %	15.42%	5.52%	0.34%	10.99%	8.90%	44.32%	-	-
Horiz. %	213.20%	184.71%	175.04%	174.45%	157.18%	144.32%	100.00%	-
NOSH	663,223	667,803	672,812	670,579	669,584	670,344	668,835	-0.14%
YoY %	-0.69%	-0.74%	0.33%	0.15%	-0.11%	0.23%	-	-
Horiz. %	99.16%	99.85%	100.59%	100.26%	100.11%	100.23%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Ratio Analysis
NP Margin	4.39%	7.21%	1.03%	5.49%	4.40%	6.21%	3.97%	-
YoY %	-39.11%	600.00%	-81.24%	24.77%	-29.15%	56.42%	-	-
Horiz. %	110.58%	181.61%	25.94%	138.29%	110.83%	156.42%	100.00%	-
ROE	1.98%	2.58%	0.37%	2.98%	2.59%	3.02%	2.32%	-
YoY %	-23.26%	597.30%	-87.58%	15.06%	-14.24%	30.17%	-	-
Horiz. %	85.34%	111.21%	15.95%	128.45%	111.64%	130.17%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Per Share
RPS	98.00	66.16	64.29	96.08	92.51	70.09	58.52	8.96%
YoY %	48.13%	2.91%	-33.09%	3.86%	31.99%	19.77%	-	-
Horiz. %	167.46%	113.06%	109.86%	164.18%	158.08%	119.77%	100.00%	-
EPS	4.25	4.78	0.64	5.18	4.07	4.35	2.32	10.60%
YoY %	-11.09%	646.88%	-87.64%	27.27%	-6.44%	87.50%	-	-
Horiz. %	183.19%	206.03%	27.59%	223.28%	175.43%	187.50%	100.00%	-
DPS	5.00	5.00	2.50	5.00	5.00	5.00	4.50	1.76%
YoY %	0.00%	100.00%	-50.00%	0.00%	0.00%	11.11%	-	-
Horiz. %	111.11%	111.11%	55.56%	111.11%	111.11%	111.11%	100.00%	-
NAPS	2.15	1.85	1.7401	1.74	1.57	1.44	1.00	13.59%
YoY %	16.22%	6.32%	0.01%	10.83%	9.03%	44.00%	-	-
Horiz. %	215.00%	185.00%	174.01%	174.00%	157.00%	144.00%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Adjusted Per Share Value based on latest NOSH - 670,579
RPS	96.72	65.75	64.37	95.88	92.18	69.92	58.24	8.81%
YoY %	47.10%	2.14%	-32.86%	4.01%	31.84%	20.05%	-	-
Horiz. %	166.07%	112.89%	110.53%	164.63%	158.28%	120.05%	100.00%	-
EPS	4.19	4.75	0.64	5.17	4.05	4.34	2.31	10.42%
YoY %	-11.79%	642.19%	-87.62%	27.65%	-6.68%	87.88%	-	-
Horiz. %	181.39%	205.63%	27.71%	223.81%	175.32%	187.88%	100.00%	-
DPS	4.93	4.97	2.50	4.99	4.98	4.99	4.48	1.60%
YoY %	-0.80%	98.80%	-49.90%	0.20%	-0.20%	11.38%	-	-
Horiz. %	110.04%	110.94%	55.80%	111.38%	111.16%	111.38%	100.00%	-
NAPS	2.1219	1.8384	1.7422	1.7363	1.5644	1.4365	0.9953	13.43%
YoY %	15.42%	5.52%	0.34%	10.99%	8.90%	44.33%	-	-
Horiz. %	213.19%	184.71%	175.04%	174.45%	157.18%	144.33%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-62.42%	61.86%	37.59%	-21.23%	-2.72%	1.66%	-	-
Horiz. %	65.19%	173.48%	107.18%	77.90%	98.90%	101.66%	100.00%	-
P/EPS	27.29	43.51	195.31	26.06	40.80	29.66	45.64	-8.20%
YoY %	-37.28%	-77.72%	649.46%	-36.13%	37.56%	-35.01%	-	-
Horiz. %	59.79%	95.33%	427.94%	57.10%	89.40%	64.99%	100.00%	-
EY	3.66	2.30	0.51	3.84	2.45	3.37	2.19	8.92%
YoY %	59.13%	350.98%	-86.72%	56.73%	-27.30%	53.88%	-	-
Horiz. %	167.12%	105.02%	23.29%	175.34%	111.87%	153.88%	100.00%	-
DY	4.31	2.40	2.00	3.70	3.01	3.88	4.25	0.23%
YoY %	79.58%	20.00%	-45.95%	22.92%	-22.42%	-8.71%	-	-
Horiz. %	101.41%	56.47%	47.06%	87.06%	70.82%	91.29%	100.00%	-
P/NAPS	0.54	1.12	0.72	0.78	1.06	0.90	1.06	-10.62%
YoY %	-51.79%	55.56%	-7.69%	-26.42%	17.78%	-15.09%	-	-
Horiz. %	50.94%	105.66%	67.92%	73.58%	100.00%	84.91%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-58.66%	28.05%	39.87%	-18.97%	3.72%	5.03%	-	-
Horiz. %	65.36%	158.10%	123.46%	88.27%	108.94%	105.03%	100.00%	-
P/EPS	27.06	39.12	221.88	29.34	44.24	30.34	45.21	-8.19%
YoY %	-30.83%	-82.37%	656.24%	-33.68%	45.81%	-32.89%	-	-
Horiz. %	59.85%	86.53%	490.78%	64.90%	97.85%	67.11%	100.00%	-
EY	3.70	2.56	0.45	3.41	2.26	3.30	2.21	8.96%
YoY %	44.53%	468.89%	-86.80%	50.88%	-31.52%	49.32%	-	-
Horiz. %	167.42%	115.84%	20.36%	154.30%	102.26%	149.32%	100.00%	-
DY	4.35	2.67	1.76	3.29	2.78	3.79	4.29	0.23%
YoY %	62.92%	51.70%	-46.50%	18.35%	-26.65%	-11.66%	-	-
Horiz. %	101.40%	62.24%	41.03%	76.69%	64.80%	88.34%	100.00%	-
P/NAPS	0.53	1.01	0.82	0.87	1.15	0.92	1.05	-10.75%
YoY %	-47.52%	23.17%	-5.75%	-24.35%	25.00%	-12.38%	-	-
Horiz. %	50.48%	96.19%	78.10%	82.86%	109.52%	87.62%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos