[TCHONG] YoY Cumulative 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- 59.79%
YoY- -40.33%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 1,390,929 1,543,384 828,331 1,166,417 1,493,817 1,174,045 720,910 11.56%
PBT 90,548 151,112 44,190 58,905 98,765 97,113 68,066 4.86%
Tax -14,016 -28,543 -9,470 -17,805 -29,356 -28,927 -20,981 -6.49%
NP 76,532 122,569 34,720 41,100 69,409 68,186 47,085 8.42%
-
NP to SH 76,169 122,197 34,473 40,512 67,894 68,186 48,155 7.93%
-
Tax Rate 15.48% 18.89% 21.43% 30.23% 29.72% 29.79% 30.82% -
Total Cost 1,314,397 1,420,815 793,611 1,125,317 1,424,408 1,105,859 673,825 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 32,831 33,368 16,702 16,740 16,755 16,745 13,699 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 5.18% 9.20% 2.92% 3.48% 6.21% 6.74% 5.09% -
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 211.83 231.26 123.99 174.19 222.88 175.28 105.24 12.35%
EPS 11.60 18.31 5.16 6.05 10.13 10.18 7.03 8.69%
DPS 5.00 5.00 2.50 2.50 2.50 2.50 2.00 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 213.38 236.76 127.07 178.93 229.16 180.10 110.59 11.56%
EPS 11.68 18.75 5.29 6.21 10.42 10.46 7.39 7.92%
DPS 5.04 5.12 2.56 2.57 2.57 2.57 2.10 15.69%
NAPS 2.2564 2.0373 1.814 1.7874 1.6759 1.5515 1.4501 7.64%
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 0.79 0.78 1.01 0.80 0.74 0.70 1.06 -4.77%
P/EPS 14.40 9.89 24.22 23.14 16.19 11.98 15.93 -1.66%
EY 6.95 10.12 4.13 4.32 6.18 8.34 6.28 1.70%
DY 2.99 2.76 2.00 1.79 1.52 2.05 1.79 8.91%
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 0.87 0.66 0.97 0.78 0.77 0.74 1.20 -5.21%
P/EPS 15.95 8.36 23.26 22.48 16.88 12.77 17.92 -1.92%
EY 6.27 11.97 4.30 4.45 5.92 7.83 5.58 1.96%
DY 2.70 3.27 2.08 1.84 1.46 1.92 1.59 9.21%
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