[TCHONG] YoY Cumulative 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- 37.4%
YoY- -42.13%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 2,136,697 2,545,862 1,421,358 1,676,481 2,304,965 1,765,755 1,207,679 9.96%
PBT 134,517 266,810 89,033 75,721 140,841 140,525 110,214 3.37%
Tax -23,269 -49,607 -20,742 -19,112 -42,665 -40,951 -33,349 -5.81%
NP 111,248 217,203 68,291 56,609 98,176 99,574 76,865 6.34%
-
NP to SH 110,601 217,614 67,647 55,662 96,190 99,574 76,865 6.24%
-
Tax Rate 17.30% 18.59% 23.30% 25.24% 30.29% 29.14% 30.26% -
Total Cost 2,025,449 2,328,659 1,353,067 1,619,872 2,206,789 1,666,181 1,130,814 10.19%
-
Net Worth 1,474,243 1,401,378 1,202,019 1,157,395 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 32,760 33,366 16,694 16,725 16,746 16,752 13,402 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 1,157,395 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 7.50% 15.53% 5.63% 4.81% 8.70% 9.71% 8.19% -
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 326.10 381.50 212.85 250.59 344.10 263.51 180.21 10.37%
EPS 16.88 32.61 10.13 8.32 14.36 14.86 11.47 6.64%
DPS 5.00 5.00 2.50 2.50 2.50 2.50 2.00 16.48%
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 317.96 378.85 211.51 249.48 343.00 262.76 179.71 9.96%
EPS 16.46 32.38 10.07 8.28 14.31 14.82 11.44 6.24%
DPS 4.88 4.97 2.48 2.49 2.49 2.49 1.99 16.10%
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 0.64 0.43 0.62 0.50 0.49 0.55 0.70 -1.48%
P/EPS 12.38 5.06 13.13 15.02 11.63 9.69 11.07 1.87%
EY 8.08 19.76 7.62 6.66 8.60 10.32 9.03 -1.83%
DY 2.39 3.03 1.88 2.00 1.50 1.74 1.57 7.24%
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 0.80 0.30 1.15 0.51 0.40 0.64 0.69 2.49%
P/EPS 15.46 3.53 24.19 15.50 9.61 11.31 10.81 6.13%
EY 6.47 28.36 4.13 6.45 10.41 8.85 9.25 -5.77%
DY 1.92 4.35 1.02 1.94 1.81 1.49 1.61 2.97%
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