[TCHONG] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 27.36%
YoY- 19.61%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 2,304,965 1,493,817 681,382 2,385,217 1,765,755 1,174,045 541,749 162.33%
PBT 140,841 98,765 52,702 181,874 140,525 97,113 46,929 107.92%
Tax -42,665 -29,356 -16,455 -55,054 -40,951 -28,927 -14,501 105.19%
NP 98,176 69,409 36,247 126,820 99,574 68,186 32,428 109.13%
-
NP to SH 96,190 67,894 36,247 126,820 99,574 68,186 32,428 106.30%
-
Tax Rate 30.29% 29.72% 31.22% 30.27% 29.14% 29.79% 30.90% -
Total Cost 2,206,789 1,424,408 645,135 2,258,397 1,666,181 1,105,859 509,321 165.53%
-
Net Worth 1,105,247 1,092,470 1,085,400 1,071,957 1,025,223 1,011,403 998,299 7.01%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 16,746 16,755 - 50,248 16,752 16,745 - -
Div Payout % 17.41% 24.68% - 39.62% 16.82% 24.56% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 1,105,247 1,092,470 1,085,400 1,071,957 1,025,223 1,011,403 998,299 7.01%
NOSH 669,846 670,227 670,000 669,973 670,080 669,803 669,999 -0.01%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 4.26% 4.65% 5.32% 5.32% 5.64% 5.81% 5.99% -
ROE 8.70% 6.21% 3.34% 11.83% 9.71% 6.74% 3.25% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 344.10 222.88 101.70 356.02 263.51 175.28 80.86 162.37%
EPS 14.36 10.13 5.41 18.93 14.86 10.18 4.84 106.34%
DPS 2.50 2.50 0.00 7.50 2.50 2.50 0.00 -
NAPS 1.65 1.63 1.62 1.60 1.53 1.51 1.49 7.02%
Adjusted Per Share Value based on latest NOSH - 669,584
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 343.00 222.29 101.40 354.94 262.76 174.71 80.62 162.33%
EPS 14.31 10.10 5.39 18.87 14.82 10.15 4.83 106.14%
DPS 2.49 2.49 0.00 7.48 2.49 2.49 0.00 -
NAPS 1.6447 1.6257 1.6152 1.5952 1.5256 1.5051 1.4856 7.01%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.67 1.64 1.84 1.66 1.44 1.22 1.33 -
P/RPS 0.49 0.74 1.81 0.47 0.55 0.70 1.64 -55.27%
P/EPS 11.63 16.19 34.01 8.77 9.69 11.98 27.48 -43.60%
EY 8.60 6.18 2.94 11.40 10.32 8.34 3.64 77.29%
DY 1.50 1.52 0.00 4.52 1.74 2.05 0.00 -
P/NAPS 1.01 1.01 1.14 1.04 0.94 0.81 0.89 8.78%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 16/11/05 17/08/05 19/05/05 28/02/05 18/11/04 12/08/04 31/05/04 -
Price 1.38 1.71 1.73 1.80 1.68 1.30 1.20 -
P/RPS 0.40 0.77 1.70 0.51 0.64 0.74 1.48 -58.16%
P/EPS 9.61 16.88 31.98 9.51 11.31 12.77 24.79 -46.80%
EY 10.41 5.92 3.13 10.52 8.85 7.83 4.03 88.15%
DY 1.81 1.46 0.00 4.17 1.49 1.92 0.00 -
P/NAPS 0.84 1.05 1.07 1.13 1.10 0.86 0.81 2.45%

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