[TCHONG] QoQ Cumulative 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- 36.11%

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
Cumulative Result
Revenue	1,676,481	1,166,417	623,027	2,949,253	2,304,965	1,493,817	681,382	82.15%
YoY %	43.73%	87.22%	-78.88%	27.95%	54.30%	119.23%	-	-
Horiz. %	246.04%	171.18%	91.44%	432.83%	338.28%	219.23%	100.00%	-
PBT	75,721	58,905	36,022	183,104	140,841	98,765	52,702	27.30%
YoY %	28.55%	63.53%	-80.33%	30.01%	42.60%	87.40%	-	-
Horiz. %	143.68%	111.77%	68.35%	347.43%	267.24%	187.40%	100.00%	-
Tax	-19,112	-17,805	-10,494	-49,536	-42,665	-29,356	-16,455	10.48%
YoY %	-7.34%	-69.67%	78.82%	-16.10%	-45.34%	-78.40%	-	-
Horiz. %	116.15%	108.20%	63.77%	301.04%	259.28%	178.40%	100.00%	-
NP	56,609	41,100	25,528	133,568	98,176	69,409	36,247	34.57%
YoY %	37.73%	61.00%	-80.89%	36.05%	41.45%	91.49%	-	-
Horiz. %	156.18%	113.39%	70.43%	368.49%	270.85%	191.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	55,662	40,512	25,354	130,926	96,190	67,894	36,247	33.06%
YoY %	37.40%	59.79%	-80.63%	36.11%	41.68%	87.31%	-	-
Horiz. %	153.56%	111.77%	69.95%	361.21%	265.37%	187.31%	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	1,619,872	1,125,317	597,499	2,815,685	2,206,789	1,424,408	645,135	84.63%
YoY %	43.95%	88.34%	-78.78%	27.59%	54.93%	120.79%	-	-
Horiz. %	251.09%	174.43%	92.62%	436.45%	342.07%	220.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,157,395	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	16,725	16,740	-	50,253	16,746	16,755	-	-
YoY %	-0.09%	0.00%	-	200.09%	-0.05%	0.00%	-	-
Horiz. %	99.82%	99.91%	-	299.93%	99.95%	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	1,157,395	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	4.81%	3.48%	2.17%	11.46%	8.70%	6.21%	3.34%	-
YoY %	38.22%	60.37%	-81.06%	31.72%	40.10%	85.93%	-	-
Horiz. %	144.01%	104.19%	64.97%	343.11%	260.48%	185.93%	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	250.59	174.19	93.13	440.16	344.10	222.88	101.70	82.32%
YoY %	43.86%	87.04%	-78.84%	27.92%	54.39%	119.15%	-	-
Horiz. %	246.40%	171.28%	91.57%	432.80%	338.35%	219.15%	100.00%	-
EPS	8.32	6.05	3.79	19.54	14.36	10.13	5.41	33.19%
YoY %	37.52%	59.63%	-80.60%	36.07%	41.76%	87.25%	-	-
Horiz. %	153.79%	111.83%	70.06%	361.18%	265.43%	187.25%	100.00%	-
DPS	2.50	2.50	0.00	7.50	2.50	2.50	0.00	-
YoY %	0.00%	0.00%	0.00%	200.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	0.00%	300.00%	100.00%	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	257.18	178.93	95.58	452.43	353.59	229.16	104.53	82.14%
YoY %	43.73%	87.20%	-78.87%	27.95%	54.30%	119.23%	-	-
Horiz. %	246.03%	171.18%	91.44%	432.82%	338.27%	219.23%	100.00%	-
EPS	8.54	6.21	3.89	20.08	14.76	10.42	5.56	33.08%
YoY %	37.52%	59.64%	-80.63%	36.04%	41.65%	87.41%	-	-
Horiz. %	153.60%	111.69%	69.96%	361.15%	265.47%	187.41%	100.00%	-
DPS	2.57	2.57	0.00	7.71	2.57	2.57	0.00	-
YoY %	0.00%	0.00%	0.00%	200.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	0.00%	300.00%	100.00%	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	0.50	0.80	1.71	0.31	0.49	0.74	1.81	-57.55%
YoY %	-37.50%	-53.22%	451.61%	-36.73%	-33.78%	-59.12%	-	-
Horiz. %	27.62%	44.20%	94.48%	17.13%	27.07%	40.88%	100.00%	-
P/EPS	15.02	23.14	41.95	6.91	11.63	16.19	34.01	-41.97%
YoY %	-35.09%	-44.84%	507.09%	-40.58%	-28.17%	-52.40%	-	-
Horiz. %	44.16%	68.04%	123.35%	20.32%	34.20%	47.60%	100.00%	-
EY	6.66	4.32	2.38	14.47	8.60	6.18	2.94	72.39%
YoY %	54.17%	81.51%	-83.55%	68.26%	39.16%	110.20%	-	-
Horiz. %	226.53%	146.94%	80.95%	492.18%	292.52%	210.20%	100.00%	-
DY	2.00	1.79	0.00	5.56	1.50	1.52	0.00	-
YoY %	11.73%	0.00%	0.00%	270.67%	-1.32%	0.00%	-	-
Horiz. %	131.58%	117.76%	0.00%	365.79%	98.68%	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	0.51	0.78	1.57	0.35	0.40	0.77	1.70	-55.15%
YoY %	-34.62%	-50.32%	348.57%	-12.50%	-48.05%	-54.71%	-	-
Horiz. %	30.00%	45.88%	92.35%	20.59%	23.53%	45.29%	100.00%	-
P/EPS	15.50	22.48	38.52	7.78	9.61	16.88	31.98	-38.27%
YoY %	-31.05%	-41.64%	395.12%	-19.04%	-43.07%	-47.22%	-	-
Horiz. %	48.47%	70.29%	120.45%	24.33%	30.05%	52.78%	100.00%	-
EY	6.45	4.45	2.60	12.86	10.41	5.92	3.13	61.86%
YoY %	44.94%	71.15%	-79.78%	23.54%	75.84%	89.14%	-	-
Horiz. %	206.07%	142.17%	83.07%	410.86%	332.59%	189.14%	100.00%	-
DY	1.94	1.84	0.00	4.93	1.81	1.46	0.00	-
YoY %	5.43%	0.00%	0.00%	172.38%	23.97%	0.00%	-	-
Horiz. %	132.88%	126.03%	0.00%	337.67%	123.97%	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