[TCHONG] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -5.55%
YoY- -3.4%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 3,394,482 1,895,144 2,235,308 3,073,286 2,354,340 1,610,238 1,514,046 14.38%
PBT 355,746 118,710 100,961 187,788 187,366 146,952 165,316 13.61%
Tax -66,142 -27,656 -25,482 -56,886 -54,601 -44,465 -50,241 4.68%
NP 289,604 91,054 75,478 130,901 132,765 102,486 115,074 16.61%
-
NP to SH 290,152 90,196 74,216 128,253 132,765 102,486 115,074 16.64%
-
Tax Rate 18.59% 23.30% 25.24% 30.29% 29.14% 30.26% 30.39% -
Total Cost 3,104,878 1,804,089 2,159,829 2,942,385 2,221,574 1,507,752 1,398,972 14.19%
-
Net Worth 1,401,378 1,202,019 1,157,394 1,105,247 1,025,223 938,195 893,979 7.77%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 44,488 22,259 22,300 22,328 22,336 17,870 358 123.22%
Div Payout % 15.33% 24.68% 30.05% 17.41% 16.82% 17.44% 0.31% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 1,401,378 1,202,019 1,157,394 1,105,247 1,025,223 938,195 893,979 7.77%
NOSH 667,322 667,788 669,014 669,846 670,080 670,139 672,165 -0.12%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 8.53% 4.80% 3.38% 4.26% 5.64% 6.36% 7.60% -
ROE 20.70% 7.50% 6.41% 11.60% 12.95% 10.92% 12.87% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 508.67 283.79 334.12 458.80 351.35 240.28 225.25 14.52%
EPS 43.48 13.51 11.09 19.15 19.81 15.29 17.12 16.78%
DPS 6.67 3.33 3.33 3.33 3.33 2.67 0.05 125.87%
NAPS 2.10 1.80 1.73 1.65 1.53 1.40 1.33 7.90%
Adjusted Per Share Value based on latest NOSH - 670,521
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 505.13 282.02 332.64 457.33 350.35 239.62 225.30 14.38%
EPS 43.18 13.42 11.04 19.09 19.76 15.25 17.12 16.65%
DPS 6.62 3.31 3.32 3.32 3.32 2.66 0.05 125.59%
NAPS 2.0854 1.7887 1.7223 1.6447 1.5256 1.3961 1.3303 7.77%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.65 1.33 1.25 1.67 1.44 1.27 1.04 -
P/RPS 0.32 0.47 0.37 0.36 0.41 0.53 0.46 -5.86%
P/EPS 3.79 9.85 11.27 8.72 7.27 8.30 6.07 -7.54%
EY 26.35 10.16 8.87 11.47 13.76 12.04 16.46 8.15%
DY 4.04 2.51 2.67 2.00 2.31 2.10 0.05 107.78%
P/NAPS 0.79 0.74 0.72 1.01 0.94 0.91 0.78 0.21%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 17/11/08 15/11/07 20/11/06 16/11/05 18/11/04 13/11/03 11/11/02 -
Price 1.15 2.45 1.29 1.38 1.68 1.24 1.07 -
P/RPS 0.23 0.86 0.39 0.30 0.48 0.52 0.48 -11.52%
P/EPS 2.64 18.14 11.63 7.21 8.48 8.11 6.25 -13.36%
EY 37.81 5.51 8.60 13.87 11.79 12.33 16.00 15.39%
DY 5.80 1.36 2.58 2.42 1.98 2.15 0.05 120.67%
P/NAPS 0.55 1.36 0.75 0.84 1.10 0.89 0.80 -6.04%

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