[TCHONG] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
17-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -20.11%
YoY- -40.33%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 2,781,858 3,086,768 1,656,662 2,332,834 2,987,634 2,348,090 1,441,820 11.56%
PBT 181,096 302,224 88,380 117,810 197,530 194,226 136,132 4.86%
Tax -28,032 -57,086 -18,940 -35,610 -58,712 -57,854 -41,962 -6.49%
NP 153,064 245,138 69,440 82,200 138,818 136,372 94,170 8.42%
-
NP to SH 152,338 244,394 68,946 81,024 135,788 136,372 96,310 7.93%
-
Tax Rate 15.48% 18.89% 21.43% 30.23% 29.72% 29.79% 30.82% -
Total Cost 2,628,794 2,841,630 1,587,222 2,250,634 2,848,816 2,211,718 1,347,650 11.76%
-
Net Worth 1,470,849 1,328,083 1,182,504 1,165,138 1,092,470 1,011,403 945,290 7.63%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 65,662 66,737 33,404 33,480 33,511 33,490 27,399 15.66%
Div Payout % 43.10% 27.31% 48.45% 41.32% 24.68% 24.56% 28.45% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 1,470,849 1,328,083 1,182,504 1,165,138 1,092,470 1,011,403 945,290 7.63%
NOSH 656,629 667,378 668,081 669,619 670,227 669,803 684,992 -0.70%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 5.50% 7.94% 4.19% 3.52% 4.65% 5.81% 6.53% -
ROE 10.36% 18.40% 5.83% 6.95% 12.43% 13.48% 10.19% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 423.66 462.52 247.97 348.38 445.76 350.56 210.49 12.35%
EPS 23.20 36.62 10.32 12.10 20.26 20.36 14.06 8.69%
DPS 10.00 10.00 5.00 5.00 5.00 5.00 4.00 16.48%
NAPS 2.24 1.99 1.77 1.74 1.63 1.51 1.38 8.40%
Adjusted Per Share Value based on latest NOSH - 670,707
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 413.97 459.34 246.53 347.15 444.59 349.42 214.56 11.56%
EPS 22.67 36.37 10.26 12.06 20.21 20.29 14.33 7.93%
DPS 9.77 9.93 4.97 4.98 4.99 4.98 4.08 15.65%
NAPS 2.1888 1.9763 1.7597 1.7338 1.6257 1.5051 1.4067 7.63%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.67 1.81 1.25 1.40 1.64 1.22 1.12 -
P/RPS 0.39 0.39 0.50 0.40 0.37 0.35 0.53 -4.97%
P/EPS 7.20 4.94 12.11 11.57 8.09 5.99 7.97 -1.67%
EY 13.89 20.23 8.26 8.64 12.35 16.69 12.55 1.70%
DY 5.99 5.52 4.00 3.57 3.05 4.10 3.57 8.99%
P/NAPS 0.75 0.91 0.71 0.80 1.01 0.81 0.81 -1.27%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 19/08/09 27/08/08 16/08/07 17/08/06 17/08/05 12/08/04 14/08/03 -
Price 1.85 1.53 1.20 1.36 1.71 1.30 1.26 -
P/RPS 0.44 0.33 0.48 0.39 0.38 0.37 0.60 -5.03%
P/EPS 7.97 4.18 11.63 11.24 8.44 6.39 8.96 -1.93%
EY 12.54 23.93 8.60 8.90 11.85 15.66 11.16 1.96%
DY 5.41 6.54 4.17 3.68 2.92 3.85 3.17 9.30%
P/NAPS 0.83 0.77 0.68 0.78 1.05 0.86 0.91 -1.52%

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