[TCHONG] QoQ TTM 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- -8.32%
YoY- -8.12%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
TTM 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 2,320,769 2,621,853 2,890,898 2,949,253 2,924,427 2,704,989 -15.24%
PBT 85,956 117,984 143,244 166,424 183,104 182,190 184,052 -39.72%
Tax -24,871 -25,983 -37,985 -44,513 -50,474 -57,706 -56,947 -42.34%
NP 61,085 92,001 105,259 121,911 132,630 124,484 127,105 -38.56%
-
NP to SH 59,968 90,398 103,544 120,033 130,926 123,436 126,528 -39.12%
-
Tax Rate 28.93% 22.02% 26.52% 26.75% 27.57% 31.67% 30.94% -
Total Cost 2,047,954 2,228,768 2,516,594 2,768,987 2,816,623 2,799,943 2,577,884 -14.18%
-
Net Worth 1,170,761 1,159,712 1,167,031 1,170,699 1,166,807 1,106,360 1,092,894 4.68%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 33,588 50,296 50,296 50,291 50,291 50,241 50,241 -23.48%
Div Payout % 56.01% 55.64% 48.58% 41.90% 38.41% 40.70% 39.71% -
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 1,170,761 1,159,712 1,167,031 1,170,699 1,166,807 1,106,360 1,092,894 4.68%
NOSH 672,812 670,353 670,707 668,970 670,579 670,521 670,487 0.23%
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% 3.96% 4.01% 4.22% 4.50% 4.26% 4.70% -
ROE 5.12% 7.79% 8.87% 10.25% 11.22% 11.16% 11.58% -
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 313.47 346.20 390.91 432.14 439.81 436.14 403.44 -15.44%
EPS 8.91 13.49 15.44 17.94 19.52 18.41 18.87 -39.28%
DPS 5.00 7.50 7.50 7.50 7.50 7.50 7.50 -23.62%
NAPS 1.7401 1.73 1.74 1.75 1.74 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 313.85 345.35 390.16 430.19 438.88 435.18 402.53 -15.24%
EPS 8.92 13.45 15.41 17.86 19.48 18.37 18.83 -39.14%
DPS 5.00 7.48 7.48 7.48 7.48 7.48 7.48 -23.49%
NAPS 1.7422 1.7258 1.7367 1.7421 1.7363 1.6464 1.6263 4.68%
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 0.36 0.36 0.37 0.31 0.38 0.41 -1.62%
P/EPS 14.02 9.27 9.07 8.86 6.91 9.07 8.69 37.43%
EY 7.13 10.79 11.03 11.28 14.46 11.02 11.51 -27.26%
DY 4.00 6.00 5.36 4.72 5.56 4.49 4.57 -8.47%
P/NAPS 0.72 0.72 0.80 0.91 0.78 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 0.37 0.35 0.34 0.35 0.32 0.42 4.69%
P/EPS 15.93 9.57 8.81 8.14 7.79 7.50 9.06 45.52%
EY 6.28 10.45 11.35 12.29 12.84 13.34 11.04 -31.27%
DY 3.52 5.81 5.51 5.14 4.93 5.43 4.39 -13.65%
P/NAPS 0.82 0.75 0.78 0.83 0.87 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