[TCHONG] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -8.4%
YoY- -42.13%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 2,848,929 3,394,482 1,895,144 2,235,308 3,073,286 2,354,340 1,610,238 9.96%
PBT 179,356 355,746 118,710 100,961 187,788 187,366 146,952 3.37%
Tax -31,025 -66,142 -27,656 -25,482 -56,886 -54,601 -44,465 -5.81%
NP 148,330 289,604 91,054 75,478 130,901 132,765 102,486 6.34%
-
NP to SH 147,468 290,152 90,196 74,216 128,253 132,765 102,486 6.24%
-
Tax Rate 17.30% 18.59% 23.30% 25.24% 30.29% 29.14% 30.26% -
Total Cost 2,700,598 3,104,878 1,804,089 2,159,829 2,942,385 2,221,574 1,507,752 10.19%
-
Net Worth 1,474,243 1,401,378 1,202,019 1,157,394 1,105,247 1,025,223 938,195 7.81%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 43,681 44,488 22,259 22,300 22,328 22,336 17,870 16.04%
Div Payout % 29.62% 15.33% 24.68% 30.05% 17.41% 16.82% 17.44% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 1,474,243 1,401,378 1,202,019 1,157,394 1,105,247 1,025,223 938,195 7.81%
NOSH 655,219 667,322 667,788 669,014 669,846 670,080 670,139 -0.37%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 5.21% 8.53% 4.80% 3.38% 4.26% 5.64% 6.36% -
ROE 10.00% 20.70% 7.50% 6.41% 11.60% 12.95% 10.92% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 434.81 508.67 283.79 334.12 458.80 351.35 240.28 10.38%
EPS 22.51 43.48 13.51 11.09 19.15 19.81 15.29 6.65%
DPS 6.67 6.67 3.33 3.33 3.33 3.33 2.67 16.46%
NAPS 2.25 2.10 1.80 1.73 1.65 1.53 1.40 8.22%
Adjusted Per Share Value based on latest NOSH - 670,353
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 423.95 505.13 282.02 332.64 457.33 350.35 239.62 9.96%
EPS 21.94 43.18 13.42 11.04 19.09 19.76 15.25 6.24%
DPS 6.50 6.62 3.31 3.32 3.32 3.32 2.66 16.04%
NAPS 2.1938 2.0854 1.7887 1.7223 1.6447 1.5256 1.3961 7.81%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.09 1.65 1.33 1.25 1.67 1.44 1.27 -
P/RPS 0.48 0.32 0.47 0.37 0.36 0.41 0.53 -1.63%
P/EPS 9.29 3.79 9.85 11.27 8.72 7.27 8.30 1.89%
EY 10.77 26.35 10.16 8.87 11.47 13.76 12.04 -1.83%
DY 3.19 4.04 2.51 2.67 2.00 2.31 2.10 7.20%
P/NAPS 0.93 0.79 0.74 0.72 1.01 0.94 0.91 0.36%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 18/11/09 17/11/08 15/11/07 20/11/06 16/11/05 18/11/04 13/11/03 -
Price 2.61 1.15 2.45 1.29 1.38 1.68 1.24 -
P/RPS 0.60 0.23 0.86 0.39 0.30 0.48 0.52 2.41%
P/EPS 11.60 2.64 18.14 11.63 7.21 8.48 8.11 6.14%
EY 8.62 37.81 5.51 8.60 13.87 11.79 12.33 -5.78%
DY 2.55 5.80 1.36 2.58 2.42 1.98 2.15 2.88%
P/NAPS 1.16 0.55 1.36 0.75 0.84 1.10 0.89 4.51%

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