[TCHONG] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -8.4%
YoY- -42.13%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,656,662 1,593,232 2,109,039 2,235,308 2,332,834 2,492,108 2,949,253 -31.99%
PBT 88,380 71,564 85,956 100,961 117,810 144,088 183,104 -38.54%
Tax -18,940 -20,772 -24,871 -25,482 -35,610 -41,976 -49,536 -47.41%
NP 69,440 50,792 61,085 75,478 82,200 102,112 133,568 -35.42%
-
NP to SH 68,946 50,168 59,968 74,216 81,024 101,416 130,926 -34.86%
-
Tax Rate 21.43% 29.03% 28.93% 25.24% 30.23% 29.13% 27.05% -
Total Cost 1,587,222 1,542,440 2,047,954 2,159,829 2,250,634 2,389,996 2,815,685 -31.83%
-
Net Worth 1,182,504 1,174,144 1,164,624 1,157,394 1,165,138 1,170,699 1,142,821 2.30%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 33,404 - 33,464 22,300 33,480 - 50,253 -23.89%
Div Payout % 48.45% - 55.80% 30.05% 41.32% - 38.38% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 1,182,504 1,174,144 1,164,624 1,157,394 1,165,138 1,170,699 1,142,821 2.30%
NOSH 668,081 667,127 669,285 669,014 669,619 668,970 670,040 -0.19%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 4.19% 3.19% 2.90% 3.38% 3.52% 4.10% 4.53% -
ROE 5.83% 4.27% 5.15% 6.41% 6.95% 8.66% 11.46% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 247.97 238.82 315.12 334.12 348.38 372.53 440.16 -31.85%
EPS 10.32 7.52 8.96 11.09 12.10 15.16 19.54 -34.73%
DPS 5.00 0.00 5.00 3.33 5.00 0.00 7.50 -23.74%
NAPS 1.77 1.76 1.7401 1.73 1.74 1.75 1.7056 2.50%
Adjusted Per Share Value based on latest NOSH - 670,353
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 246.53 237.09 313.85 332.64 347.15 370.85 438.88 -31.99%
EPS 10.26 7.47 8.92 11.04 12.06 15.09 19.48 -34.85%
DPS 4.97 0.00 4.98 3.32 4.98 0.00 7.48 -23.91%
NAPS 1.7597 1.7472 1.7331 1.7223 1.7338 1.7421 1.7006 2.31%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.25 1.21 1.25 1.25 1.40 1.59 1.35 -
P/RPS 0.50 0.51 0.40 0.37 0.40 0.43 0.31 37.65%
P/EPS 12.11 16.09 13.95 11.27 11.57 10.49 6.91 45.50%
EY 8.26 6.21 7.17 8.87 8.64 9.53 14.47 -31.25%
DY 4.00 0.00 4.00 2.67 3.57 0.00 5.56 -19.75%
P/NAPS 0.71 0.69 0.72 0.72 0.80 0.91 0.79 -6.88%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 16/08/07 24/05/07 22/02/07 20/11/06 17/08/06 25/05/06 23/02/06 -
Price 1.20 1.29 1.42 1.29 1.36 1.46 1.52 -
P/RPS 0.48 0.54 0.45 0.39 0.39 0.39 0.35 23.50%
P/EPS 11.63 17.15 15.85 11.63 11.24 9.63 7.78 30.83%
EY 8.60 5.83 6.31 8.60 8.90 10.38 12.86 -23.58%
DY 4.17 0.00 3.52 2.58 3.68 0.00 4.93 -10.58%
P/NAPS 0.68 0.73 0.82 0.75 0.78 0.83 0.89 -16.46%

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