[TCHONG] QoQ TTM 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- 6.07%
YoY- 3.24%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 2,320,769 2,621,853 2,890,898 2,949,253 2,924,427 2,704,989 2,524,850 -5.45%
PBT 117,984 143,244 166,424 183,104 182,190 184,052 188,136 -26.71%
Tax -25,983 -37,985 -44,513 -50,474 -57,706 -56,947 -57,497 -41.08%
NP 92,001 105,259 121,911 132,630 124,484 127,105 130,639 -20.82%
-
NP to SH 90,398 103,544 120,033 130,926 123,436 126,528 130,639 -21.74%
-
Tax Rate 22.02% 26.52% 26.75% 27.57% 31.67% 30.94% 30.56% -
Total Cost 2,228,768 2,516,594 2,768,987 2,816,623 2,799,943 2,577,884 2,394,211 -4.65%
-
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 50,296 50,296 50,291 50,291 50,241 50,241 50,219 0.10%
Div Payout % 55.64% 48.58% 41.90% 38.41% 40.70% 39.71% 38.44% -
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 3.96% 4.01% 4.22% 4.50% 4.26% 4.70% 5.17% -
ROE 7.79% 8.87% 10.25% 11.22% 11.16% 11.58% 12.04% -
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 346.20 390.91 432.14 439.81 436.14 403.44 376.84 -5.49%
EPS 13.49 15.44 17.94 19.52 18.41 18.87 19.50 -21.76%
DPS 7.50 7.50 7.50 7.50 7.50 7.50 7.50 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 345.35 390.16 430.19 438.88 435.18 402.53 375.72 -5.45%
EPS 13.45 15.41 17.86 19.48 18.37 18.83 19.44 -21.75%
DPS 7.48 7.48 7.48 7.48 7.48 7.48 7.47 0.08%
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 0.36 0.36 0.37 0.31 0.38 0.41 0.49 -18.56%
P/EPS 9.27 9.07 8.86 6.91 9.07 8.69 9.44 -1.20%
EY 10.79 11.03 11.28 14.46 11.02 11.51 10.60 1.19%
DY 6.00 5.36 4.72 5.56 4.49 4.57 4.08 29.28%
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 0.37 0.35 0.34 0.35 0.32 0.42 0.46 -13.49%
P/EPS 9.57 8.81 8.14 7.79 7.50 9.06 8.87 5.18%
EY 10.45 11.35 12.29 12.84 13.34 11.04 11.27 -4.90%
DY 5.81 5.51 5.14 4.93 5.43 4.39 4.34 21.44%
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