[TCHONG] YoY Cumulative 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- 41.68%
YoY- -3.4%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 2,545,862 1,421,358 1,676,481 2,304,965 1,765,755 1,207,679 1,135,535 14.38%
PBT 266,810 89,033 75,721 140,841 140,525 110,214 123,987 13.61%
Tax -49,607 -20,742 -19,112 -42,665 -40,951 -33,349 -37,681 4.68%
NP 217,203 68,291 56,609 98,176 99,574 76,865 86,306 16.61%
-
NP to SH 217,614 67,647 55,662 96,190 99,574 76,865 86,306 16.64%
-
Tax Rate 18.59% 23.30% 25.24% 30.29% 29.14% 30.26% 30.39% -
Total Cost 2,328,659 1,353,067 1,619,872 2,206,789 1,666,181 1,130,814 1,049,229 14.19%
-
Net Worth 1,401,378 1,202,019 1,157,395 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 33,366 16,694 16,725 16,746 16,752 13,402 268 123.29%
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 1,157,395 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 15.53% 5.63% 4.81% 8.70% 9.71% 8.19% 9.65% -
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 381.50 212.85 250.59 344.10 263.51 180.21 168.94 14.52%
EPS 32.61 10.13 8.32 14.36 14.86 11.47 12.84 16.78%
DPS 5.00 2.50 2.50 2.50 2.50 2.00 0.04 123.44%
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 378.85 211.51 249.48 343.00 262.76 179.71 168.98 14.38%
EPS 32.38 10.07 8.28 14.31 14.82 11.44 12.84 16.65%
DPS 4.97 2.48 2.49 2.49 2.49 1.99 0.04 123.21%
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 0.43 0.62 0.50 0.49 0.55 0.70 0.62 -5.91%
P/EPS 5.06 13.13 15.02 11.63 9.69 11.07 8.10 -7.53%
EY 19.76 7.62 6.66 8.60 10.32 9.03 12.35 8.14%
DY 3.03 1.88 2.00 1.50 1.74 1.57 0.04 105.56%
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 0.30 1.15 0.51 0.40 0.64 0.69 0.63 -11.62%
P/EPS 3.53 24.19 15.50 9.61 11.31 10.81 8.33 -13.32%
EY 28.36 4.13 6.45 10.41 8.85 9.25 12.00 15.39%
DY 4.35 1.02 1.94 1.81 1.49 1.61 0.04 118.32%
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