[TCHONG] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -80.63%
YoY- -30.05%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 2,109,039 1,676,481 1,166,417 623,027 2,949,253 2,304,965 1,493,817 25.77%
PBT 85,956 75,721 58,905 36,022 183,104 140,841 98,765 -8.82%
Tax -24,871 -19,112 -17,805 -10,494 -49,536 -42,665 -29,356 -10.43%
NP 61,085 56,609 41,100 25,528 133,568 98,176 69,409 -8.14%
-
NP to SH 59,968 55,662 40,512 25,354 130,926 96,190 67,894 -7.92%
-
Tax Rate 28.93% 25.24% 30.23% 29.13% 27.05% 30.29% 29.72% -
Total Cost 2,047,954 1,619,872 1,125,317 597,499 2,815,685 2,206,789 1,424,408 27.30%
-
Net Worth 1,164,624 1,157,395 1,165,138 1,170,699 1,142,821 1,105,247 1,092,470 4.34%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 33,464 16,725 16,740 - 50,253 16,746 16,755 58.39%
Div Payout % 55.80% 30.05% 41.32% - 38.38% 17.41% 24.68% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 1,164,624 1,157,395 1,165,138 1,170,699 1,142,821 1,105,247 1,092,470 4.34%
NOSH 669,285 669,014 669,619 668,970 670,040 669,846 670,227 -0.09%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 2.90% 3.38% 3.52% 4.10% 4.53% 4.26% 4.65% -
ROE 5.15% 4.81% 3.48% 2.17% 11.46% 8.70% 6.21% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 315.12 250.59 174.19 93.13 440.16 344.10 222.88 25.89%
EPS 8.96 8.32 6.05 3.79 19.54 14.36 10.13 -7.83%
DPS 5.00 2.50 2.50 0.00 7.50 2.50 2.50 58.53%
NAPS 1.7401 1.73 1.74 1.75 1.7056 1.65 1.63 4.44%
Adjusted Per Share Value based on latest NOSH - 668,970
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 313.85 249.48 173.57 92.71 438.88 343.00 222.29 25.77%
EPS 8.92 8.28 6.03 3.77 19.48 14.31 10.10 -7.92%
DPS 4.98 2.49 2.49 0.00 7.48 2.49 2.49 58.53%
NAPS 1.7331 1.7223 1.7338 1.7421 1.7006 1.6447 1.6257 4.34%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.25 1.25 1.40 1.59 1.35 1.67 1.64 -
P/RPS 0.40 0.50 0.80 1.71 0.31 0.49 0.74 -33.56%
P/EPS 13.95 15.02 23.14 41.95 6.91 11.63 16.19 -9.42%
EY 7.17 6.66 4.32 2.38 14.47 8.60 6.18 10.38%
DY 4.00 2.00 1.79 0.00 5.56 1.50 1.52 90.27%
P/NAPS 0.72 0.72 0.80 0.91 0.79 1.01 1.01 -20.14%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 22/02/07 20/11/06 17/08/06 25/05/06 23/02/06 16/11/05 17/08/05 -
Price 1.42 1.29 1.36 1.46 1.52 1.38 1.71 -
P/RPS 0.45 0.51 0.78 1.57 0.35 0.40 0.77 -30.03%
P/EPS 15.85 15.50 22.48 38.52 7.78 9.61 16.88 -4.09%
EY 6.31 6.45 4.45 2.60 12.86 10.41 5.92 4.33%
DY 3.52 1.94 1.84 0.00 4.93 1.81 1.46 79.51%
P/NAPS 0.82 0.75 0.78 0.83 0.89 0.84 1.05 -15.15%

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