[TCHONG] QoQ 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- 22.76%
YoY- 27.49%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 510,064 543,390 623,027 644,288 811,148 812,435 681,382 -17.54%
PBT 16,816 22,883 36,022 42,263 42,076 46,063 52,702 -53.27%
Tax -1,307 -7,311 -10,494 -6,871 -13,309 -13,839 -16,455 -81.49%
NP 15,509 15,572 25,528 35,392 28,767 32,224 36,247 -43.18%
-
NP to SH 15,150 15,158 25,354 34,736 28,296 31,647 36,247 -44.06%
-
Tax Rate 7.77% 31.95% 29.13% 16.26% 31.63% 30.04% 31.22% -
Total Cost 494,555 527,818 597,499 608,896 782,381 780,211 645,135 -16.22%
-
Net Worth 1,159,712 1,167,031 1,170,699 1,166,807 1,106,360 1,092,894 1,085,400 4.50%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 16,767 - 33,528 - 16,762 - -
Div Payout % - 110.62% - 96.53% - 52.97% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 1,159,712 1,167,031 1,170,699 1,166,807 1,106,360 1,092,894 1,085,400 4.50%
NOSH 670,353 670,707 668,970 670,579 670,521 670,487 670,000 0.03%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 3.04% 2.87% 4.10% 5.49% 3.55% 3.97% 5.32% -
ROE 1.31% 1.30% 2.17% 2.98% 2.56% 2.90% 3.34% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 76.09 81.02 93.13 96.08 120.97 121.17 101.70 -17.57%
EPS 2.26 2.26 3.79 5.18 4.22 4.72 5.41 -44.08%
DPS 0.00 2.50 0.00 5.00 0.00 2.50 0.00 -
NAPS 1.73 1.74 1.75 1.74 1.65 1.63 1.62 4.47%
Adjusted Per Share Value based on latest NOSH - 670,579
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 75.90 80.86 92.71 95.88 120.71 120.90 101.40 -17.54%
EPS 2.25 2.26 3.77 5.17 4.21 4.71 5.39 -44.11%
DPS 0.00 2.50 0.00 4.99 0.00 2.49 0.00 -
NAPS 1.7258 1.7367 1.7421 1.7363 1.6464 1.6263 1.6152 4.51%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
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 1.64 1.73 1.71 1.41 1.38 1.35 1.81 -6.35%
P/EPS 55.31 61.95 41.95 26.06 39.57 34.75 34.01 38.25%
EY 1.81 1.61 2.38 3.84 2.53 2.88 2.94 -27.60%
DY 0.00 1.79 0.00 3.70 0.00 1.52 0.00 -
P/NAPS 0.72 0.80 0.91 0.78 1.01 1.01 1.14 -26.36%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
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 1.70 1.68 1.57 1.58 1.14 1.41 1.70 0.00%
P/EPS 57.08 60.18 38.52 29.34 32.70 36.23 31.98 47.09%
EY 1.75 1.66 2.60 3.41 3.06 2.76 3.13 -32.10%
DY 0.00 1.84 0.00 3.29 0.00 1.46 0.00 -
P/NAPS 0.75 0.78 0.83 0.87 0.84 1.05 1.07 -21.07%

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