[TCHONG] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
22-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 7.74%
YoY- -54.2%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,421,358 828,331 398,308 2,109,039 1,676,481 1,166,417 623,027 73.21%
PBT 89,033 44,190 17,891 85,956 75,721 58,905 36,022 82.70%
Tax -20,742 -9,470 -5,193 -24,871 -19,112 -17,805 -10,494 57.43%
NP 68,291 34,720 12,698 61,085 56,609 41,100 25,528 92.59%
-
NP to SH 67,647 34,473 12,542 59,968 55,662 40,512 25,354 92.25%
-
Tax Rate 23.30% 21.43% 29.03% 28.93% 25.24% 30.23% 29.13% -
Total Cost 1,353,067 793,611 385,610 2,047,954 1,619,872 1,125,317 597,499 72.36%
-
Net Worth 1,202,019 1,182,504 1,174,144 1,164,624 1,157,395 1,165,138 1,170,699 1.77%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 16,694 16,702 - 33,464 16,725 16,740 - -
Div Payout % 24.68% 48.45% - 55.80% 30.05% 41.32% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 1,202,019 1,182,504 1,174,144 1,164,624 1,157,395 1,165,138 1,170,699 1.77%
NOSH 667,788 668,081 667,127 669,285 669,014 669,619 668,970 -0.11%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 4.80% 4.19% 3.19% 2.90% 3.38% 3.52% 4.10% -
ROE 5.63% 2.92% 1.07% 5.15% 4.81% 3.48% 2.17% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 212.85 123.99 59.70 315.12 250.59 174.19 93.13 73.42%
EPS 10.13 5.16 1.88 8.96 8.32 6.05 3.79 92.48%
DPS 2.50 2.50 0.00 5.00 2.50 2.50 0.00 -
NAPS 1.80 1.77 1.76 1.7401 1.73 1.74 1.75 1.89%
Adjusted Per Share Value based on latest NOSH - 672,812
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 211.51 123.26 59.27 313.85 249.48 173.57 92.71 73.21%
EPS 10.07 5.13 1.87 8.92 8.28 6.03 3.77 92.39%
DPS 2.48 2.49 0.00 4.98 2.49 2.49 0.00 -
NAPS 1.7887 1.7597 1.7472 1.7331 1.7223 1.7338 1.7421 1.77%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.33 1.25 1.21 1.25 1.25 1.40 1.59 -
P/RPS 0.62 1.01 2.03 0.40 0.50 0.80 1.71 -49.12%
P/EPS 13.13 24.22 64.36 13.95 15.02 23.14 41.95 -53.86%
EY 7.62 4.13 1.55 7.17 6.66 4.32 2.38 117.07%
DY 1.88 2.00 0.00 4.00 2.00 1.79 0.00 -
P/NAPS 0.74 0.71 0.69 0.72 0.72 0.80 0.91 -12.86%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 15/11/07 16/08/07 24/05/07 22/02/07 20/11/06 17/08/06 25/05/06 -
Price 2.45 1.20 1.29 1.42 1.29 1.36 1.46 -
P/RPS 1.15 0.97 2.16 0.45 0.51 0.78 1.57 -18.72%
P/EPS 24.19 23.26 68.62 15.85 15.50 22.48 38.52 -26.64%
EY 4.13 4.30 1.46 6.31 6.45 4.45 2.60 36.10%
DY 1.02 2.08 0.00 3.52 1.94 1.84 0.00 -
P/NAPS 1.36 0.68 0.73 0.82 0.75 0.78 0.83 38.94%

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