[TCHONG] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
17-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 87.31%
YoY- -0.43%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 623,027 2,949,253 2,304,965 1,493,817 681,382 2,385,217 1,765,755 -50.09%
PBT 36,022 183,104 140,841 98,765 52,702 181,874 140,525 -59.68%
Tax -10,494 -49,536 -42,665 -29,356 -16,455 -55,054 -40,951 -59.68%
NP 25,528 133,568 98,176 69,409 36,247 126,820 99,574 -59.67%
-
NP to SH 25,354 130,926 96,190 67,894 36,247 126,820 99,574 -59.86%
-
Tax Rate 29.13% 27.05% 30.29% 29.72% 31.22% 30.27% 29.14% -
Total Cost 597,499 2,815,685 2,206,789 1,424,408 645,135 2,258,397 1,666,181 -49.55%
-
Net Worth 1,170,699 1,142,821 1,105,247 1,092,470 1,085,400 1,071,957 1,025,223 9.25%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 50,253 16,746 16,755 - 50,248 16,752 -
Div Payout % - 38.38% 17.41% 24.68% - 39.62% 16.82% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 1,170,699 1,142,821 1,105,247 1,092,470 1,085,400 1,071,957 1,025,223 9.25%
NOSH 668,970 670,040 669,846 670,227 670,000 669,973 670,080 -0.11%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 4.10% 4.53% 4.26% 4.65% 5.32% 5.32% 5.64% -
ROE 2.17% 11.46% 8.70% 6.21% 3.34% 11.83% 9.71% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 93.13 440.16 344.10 222.88 101.70 356.02 263.51 -50.04%
EPS 3.79 19.54 14.36 10.13 5.41 18.93 14.86 -59.81%
DPS 0.00 7.50 2.50 2.50 0.00 7.50 2.50 -
NAPS 1.75 1.7056 1.65 1.63 1.62 1.60 1.53 9.37%
Adjusted Per Share Value based on latest NOSH - 670,487
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 92.71 438.88 343.00 222.29 101.40 354.94 262.76 -50.09%
EPS 3.77 19.48 14.31 10.10 5.39 18.87 14.82 -59.88%
DPS 0.00 7.48 2.49 2.49 0.00 7.48 2.49 -
NAPS 1.7421 1.7006 1.6447 1.6257 1.6152 1.5952 1.5256 9.25%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.59 1.35 1.67 1.64 1.84 1.66 1.44 -
P/RPS 1.71 0.31 0.49 0.74 1.81 0.47 0.55 113.16%
P/EPS 41.95 6.91 11.63 16.19 34.01 8.77 9.69 165.86%
EY 2.38 14.47 8.60 6.18 2.94 11.40 10.32 -62.42%
DY 0.00 5.56 1.50 1.52 0.00 4.52 1.74 -
P/NAPS 0.91 0.79 1.01 1.01 1.14 1.04 0.94 -2.14%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 23/02/06 16/11/05 17/08/05 19/05/05 28/02/05 18/11/04 -
Price 1.46 1.52 1.38 1.71 1.73 1.80 1.68 -
P/RPS 1.57 0.35 0.40 0.77 1.70 0.51 0.64 81.99%
P/EPS 38.52 7.78 9.61 16.88 31.98 9.51 11.31 126.53%
EY 2.60 12.86 10.41 5.92 3.13 10.52 8.85 -55.83%
DY 0.00 4.93 1.81 1.46 0.00 4.17 1.49 -
P/NAPS 0.83 0.89 0.84 1.05 1.07 1.13 1.10 -17.13%

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