[TCHONG] QoQ Annualized 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- 2.08%

YoY- 3.24%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Annualized Quarter Result
Revenue	2,235,308	2,332,834	2,492,108	2,949,253	3,073,286	2,987,634	2,725,528	-12.37%
YoY %	-4.18%	-6.39%	-15.50%	-4.04%	2.87%	9.62%	-	-
Horiz. %	82.01%	85.59%	91.44%	108.21%	112.76%	109.62%	100.00%	-
PBT	100,961	117,810	144,088	183,104	187,788	197,530	210,808	-38.75%
YoY %	-14.30%	-18.24%	-21.31%	-2.49%	-4.93%	-6.30%	-	-
Horiz. %	47.89%	55.88%	68.35%	86.86%	89.08%	93.70%	100.00%	-
Tax	-25,482	-35,610	-41,976	-49,536	-56,886	-58,712	-65,820	-46.85%
YoY %	28.44%	15.17%	15.26%	12.92%	3.11%	10.80%	-	-
Horiz. %	38.71%	54.10%	63.77%	75.26%	86.43%	89.20%	100.00%	-
NP	75,478	82,200	102,112	133,568	130,901	138,818	144,988	-35.26%
YoY %	-8.18%	-19.50%	-23.55%	2.04%	-5.70%	-4.26%	-	-
Horiz. %	52.06%	56.69%	70.43%	92.12%	90.28%	95.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	74,216	81,024	101,416	130,926	128,253	135,788	144,988	-35.98%
YoY %	-8.40%	-20.11%	-22.54%	2.08%	-5.55%	-6.35%	-	-
Horiz. %	51.19%	55.88%	69.95%	90.30%	88.46%	93.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.24%	30.23%	29.13%	27.05%	30.29%	29.72%	31.22%	-
YoY %	-16.51%	3.78%	7.69%	-10.70%	1.92%	-4.80%	-	-
Horiz. %	80.85%	96.83%	93.31%	86.64%	97.02%	95.20%	100.00%	-
Total Cost	2,159,829	2,250,634	2,389,996	2,815,685	2,942,385	2,848,816	2,580,540	-11.17%
YoY %	-4.03%	-5.83%	-15.12%	-4.31%	3.28%	10.40%	-	-
Horiz. %	83.70%	87.22%	92.62%	109.11%	114.02%	110.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,157,394	1,165,138	1,170,699	1,142,821	1,105,247	1,092,470	1,085,400	4.37%
YoY %	-0.66%	-0.48%	2.44%	3.40%	1.17%	0.65%	-	-
Horiz. %	106.63%	107.35%	107.86%	105.29%	101.83%	100.65%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Dividend
Div	22,300	33,480	-	50,253	22,328	33,511	-	-
YoY %	-33.39%	0.00%	-	125.07%	-33.37%	0.00%	-	-
Horiz. %	66.55%	99.91%	-	149.96%	66.63%	100.00%	-	-
Div Payout %	30.05%	41.32%	-	38.38%	17.41%	24.68%	-	-
YoY %	-27.27%	0.00%	-	120.45%	-29.46%	0.00%	-	-
Horiz. %	121.76%	167.42%	-	155.51%	70.54%	100.00%	-	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Equity
Net Worth	1,157,394	1,165,138	1,170,699	1,142,821	1,105,247	1,092,470	1,085,400	4.37%
YoY %	-0.66%	-0.48%	2.44%	3.40%	1.17%	0.65%	-	-
Horiz. %	106.63%	107.35%	107.86%	105.29%	101.83%	100.65%	100.00%	-
NOSH	669,014	669,619	668,970	670,040	669,846	670,227	670,000	-0.09%
YoY %	-0.09%	0.10%	-0.16%	0.03%	-0.06%	0.03%	-	-
Horiz. %	99.85%	99.94%	99.85%	100.01%	99.98%	100.03%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Ratio Analysis
NP Margin	3.38%	3.52%	4.10%	4.53%	4.26%	4.65%	5.32%	-
YoY %	-3.98%	-14.15%	-9.49%	6.34%	-8.39%	-12.59%	-	-
Horiz. %	63.53%	66.17%	77.07%	85.15%	80.08%	87.41%	100.00%	-
ROE	6.41%	6.95%	8.66%	11.46%	11.60%	12.43%	13.36%	-
YoY %	-7.77%	-19.75%	-24.43%	-1.21%	-6.68%	-6.96%	-	-
Horiz. %	47.98%	52.02%	64.82%	85.78%	86.83%	93.04%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Per Share
RPS	334.12	348.38	372.53	440.16	458.80	445.76	406.80	-12.28%
YoY %	-4.09%	-6.48%	-15.36%	-4.06%	2.93%	9.58%	-	-
Horiz. %	82.13%	85.64%	91.58%	108.20%	112.78%	109.58%	100.00%	-
EPS	11.09	12.10	15.16	19.54	19.15	20.26	21.64	-35.93%
YoY %	-8.35%	-20.18%	-22.42%	2.04%	-5.48%	-6.38%	-	-
Horiz. %	51.25%	55.91%	70.06%	90.30%	88.49%	93.62%	100.00%	-
DPS	3.33	5.00	0.00	7.50	3.33	5.00	0.00	-
YoY %	-33.40%	0.00%	0.00%	125.23%	-33.40%	0.00%	-	-
Horiz. %	66.60%	100.00%	0.00%	150.00%	66.60%	100.00%	-	-
NAPS	1.73	1.74	1.75	1.7056	1.65	1.63	1.62	4.47%
YoY %	-0.57%	-0.57%	2.60%	3.37%	1.23%	0.62%	-	-
Horiz. %	106.79%	107.41%	108.02%	105.28%	101.85%	100.62%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 670,579
RPS	342.91	357.87	382.30	452.43	471.46	458.32	418.11	-12.37%
YoY %	-4.18%	-6.39%	-15.50%	-4.04%	2.87%	9.62%	-	-
Horiz. %	82.01%	85.59%	91.44%	108.21%	112.76%	109.62%	100.00%	-
EPS	11.39	12.43	15.56	20.08	19.67	20.83	22.24	-35.96%
YoY %	-8.37%	-20.12%	-22.51%	2.08%	-5.57%	-6.34%	-	-
Horiz. %	51.21%	55.89%	69.96%	90.29%	88.44%	93.66%	100.00%	-
DPS	3.42	5.14	0.00	7.71	3.43	5.14	0.00	-
YoY %	-33.46%	0.00%	0.00%	124.78%	-33.27%	0.00%	-	-
Horiz. %	66.54%	100.00%	0.00%	150.00%	66.73%	100.00%	-	-
NAPS	1.7755	1.7874	1.7959	1.7531	1.6955	1.6759	1.6651	4.36%
YoY %	-0.67%	-0.47%	2.44%	3.40%	1.17%	0.65%	-	-
Horiz. %	106.63%	107.34%	107.86%	105.28%	101.83%	100.65%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	-
Price	1.25	1.40	1.59	1.35	1.67	1.64	1.84	-
P/RPS	0.37	0.40	0.43	0.31	0.36	0.37	0.45	-12.22%
YoY %	-7.50%	-6.98%	38.71%	-13.89%	-2.70%	-17.78%	-	-
Horiz. %	82.22%	88.89%	95.56%	68.89%	80.00%	82.22%	100.00%	-
P/EPS	11.27	11.57	10.49	6.91	8.72	8.09	8.50	20.66%
YoY %	-2.59%	10.30%	51.81%	-20.76%	7.79%	-4.82%	-	-
Horiz. %	132.59%	136.12%	123.41%	81.29%	102.59%	95.18%	100.00%	-
EY	8.87	8.64	9.53	14.47	11.47	12.35	11.76	-17.12%
YoY %	2.66%	-9.34%	-34.14%	26.16%	-7.13%	5.02%	-	-
Horiz. %	75.43%	73.47%	81.04%	123.04%	97.53%	105.02%	100.00%	-
DY	2.67	3.57	0.00	5.56	2.00	3.05	0.00	-
YoY %	-25.21%	0.00%	0.00%	178.00%	-34.43%	0.00%	-	-
Horiz. %	87.54%	117.05%	0.00%	182.30%	65.57%	100.00%	-	-
P/NAPS	0.72	0.80	0.91	0.79	1.01	1.01	1.14	-26.36%
YoY %	-10.00%	-12.09%	15.19%	-21.78%	0.00%	-11.40%	-	-
Horiz. %	63.16%	70.18%	79.82%	69.30%	88.60%	88.60%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	20/11/06	17/08/06	25/05/06	23/02/06	16/11/05	17/08/05	19/05/05	-
Price	1.29	1.36	1.46	1.52	1.38	1.71	1.73	-
P/RPS	0.39	0.39	0.39	0.35	0.30	0.38	0.43	-6.29%
YoY %	0.00%	0.00%	11.43%	16.67%	-21.05%	-11.63%	-	-
Horiz. %	90.70%	90.70%	90.70%	81.40%	69.77%	88.37%	100.00%	-
P/EPS	11.63	11.24	9.63	7.78	7.21	8.44	7.99	28.40%
YoY %	3.47%	16.72%	23.78%	7.91%	-14.57%	5.63%	-	-
Horiz. %	145.56%	140.68%	120.53%	97.37%	90.24%	105.63%	100.00%	-
EY	8.60	8.90	10.38	12.86	13.87	11.85	12.51	-22.09%
YoY %	-3.37%	-14.26%	-19.28%	-7.28%	17.05%	-5.28%	-	-
Horiz. %	68.75%	71.14%	82.97%	102.80%	110.87%	94.72%	100.00%	-
DY	2.58	3.68	0.00	4.93	2.42	2.92	0.00	-
YoY %	-29.89%	0.00%	0.00%	103.72%	-17.12%	0.00%	-	-
Horiz. %	88.36%	126.03%	0.00%	168.84%	82.88%	100.00%	-	-
P/NAPS	0.75	0.78	0.83	0.89	0.84	1.05	1.07	-21.07%
YoY %	-3.85%	-6.02%	-6.74%	5.95%	-20.00%	-1.87%	-	-
Horiz. %	70.09%	72.90%	77.57%	83.18%	78.50%	98.13%	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