[TCHONG] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -0.05%
YoY- -46.46%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 430,023 398,308 432,558 510,064 543,390 623,027 644,288 -23.68%
PBT 26,299 17,891 10,235 16,816 22,883 36,022 42,263 -27.17%
Tax -4,277 -5,193 -5,759 -1,307 -7,311 -10,494 -6,871 -27.16%
NP 22,022 12,698 4,476 15,509 15,572 25,528 35,392 -27.17%
-
NP to SH 21,931 12,542 4,306 15,150 15,158 25,354 34,736 -26.46%
-
Tax Rate 16.26% 29.03% 56.27% 7.77% 31.95% 29.13% 16.26% -
Total Cost 408,001 385,610 428,082 494,555 527,818 597,499 608,896 -23.48%
-
Net Worth 1,183,471 1,174,144 1,170,761 1,159,712 1,167,031 1,170,699 1,166,807 0.95%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 16,715 - 16,820 - 16,767 - 33,528 -37.20%
Div Payout % 76.22% - 390.63% - 110.62% - 96.53% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 1,183,471 1,174,144 1,170,761 1,159,712 1,167,031 1,170,699 1,166,807 0.95%
NOSH 668,628 667,127 672,812 670,353 670,707 668,970 670,579 -0.19%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 5.12% 3.19% 1.03% 3.04% 2.87% 4.10% 5.49% -
ROE 1.85% 1.07% 0.37% 1.31% 1.30% 2.17% 2.98% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 64.31 59.70 64.29 76.09 81.02 93.13 96.08 -23.53%
EPS 3.28 1.88 0.64 2.26 2.26 3.79 5.18 -26.32%
DPS 2.50 0.00 2.50 0.00 2.50 0.00 5.00 -37.08%
NAPS 1.77 1.76 1.7401 1.73 1.74 1.75 1.74 1.14%
Adjusted Per Share Value based on latest NOSH - 670,353
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 63.99 59.27 64.37 75.90 80.86 92.71 95.88 -23.68%
EPS 3.26 1.87 0.64 2.25 2.26 3.77 5.17 -26.52%
DPS 2.49 0.00 2.50 0.00 2.50 0.00 4.99 -37.16%
NAPS 1.7611 1.7472 1.7422 1.7258 1.7367 1.7421 1.7363 0.95%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.25 1.21 1.25 1.25 1.40 1.59 1.35 -
P/RPS 1.94 2.03 1.94 1.64 1.73 1.71 1.41 23.77%
P/EPS 38.11 64.36 195.31 55.31 61.95 41.95 26.06 28.92%
EY 2.62 1.55 0.51 1.81 1.61 2.38 3.84 -22.55%
DY 2.00 0.00 2.00 0.00 1.79 0.00 3.70 -33.71%
P/NAPS 0.71 0.69 0.72 0.72 0.80 0.91 0.78 -6.09%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 16/08/07 24/05/07 22/02/07 20/11/06 17/08/06 25/05/06 23/02/06 -
Price 1.20 1.29 1.42 1.29 1.36 1.46 1.52 -
P/RPS 1.87 2.16 2.21 1.70 1.68 1.57 1.58 11.92%
P/EPS 36.59 68.62 221.88 57.08 60.18 38.52 29.34 15.90%
EY 2.73 1.46 0.45 1.75 1.66 2.60 3.41 -13.81%
DY 2.08 0.00 1.76 0.00 1.84 0.00 3.29 -26.39%
P/NAPS 0.68 0.73 0.82 0.75 0.78 0.83 0.87 -15.18%

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