[TCHONG] YoY Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 36.11%
YoY- 3.24%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 3,195,826 1,863,177 2,109,039 2,949,253 2,385,217 1,677,517 1,526,933 13.08%
PBT 307,210 123,074 85,956 183,104 181,874 149,998 149,074 12.79%
Tax -61,489 -22,934 -24,871 -49,536 -55,054 -43,973 -47,233 4.48%
NP 245,721 100,140 61,085 133,568 126,820 106,025 101,841 15.79%
-
NP to SH 245,802 99,568 59,968 130,926 126,820 106,025 101,841 15.80%
-
Tax Rate 20.02% 18.63% 28.93% 27.05% 30.27% 29.32% 31.68% -
Total Cost 2,950,105 1,763,037 2,047,954 2,815,685 2,258,397 1,571,492 1,425,092 12.88%
-
Net Worth 1,432,179 1,235,417 1,164,624 1,142,821 1,071,957 965,082 899,976 8.04%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 66,613 50,084 33,464 50,253 50,248 46,913 43,655 7.29%
Div Payout % 27.10% 50.30% 55.80% 38.38% 39.62% 44.25% 42.87% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 1,432,179 1,235,417 1,164,624 1,142,821 1,071,957 965,082 899,976 8.04%
NOSH 666,130 667,793 669,285 670,040 669,973 670,195 671,624 -0.13%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 7.69% 5.37% 2.90% 4.53% 5.32% 6.32% 6.67% -
ROE 17.16% 8.06% 5.15% 11.46% 11.83% 10.99% 11.32% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 479.76 279.00 315.12 440.16 356.02 250.30 227.35 13.24%
EPS 36.90 14.91 8.96 19.54 18.93 15.82 15.16 15.96%
DPS 10.00 7.50 5.00 7.50 7.50 7.00 6.50 7.43%
NAPS 2.15 1.85 1.7401 1.7056 1.60 1.44 1.34 8.19%
Adjusted Per Share Value based on latest NOSH - 670,579
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 490.26 285.82 323.54 452.43 365.90 257.34 234.24 13.08%
EPS 37.71 15.27 9.20 20.08 19.45 16.26 15.62 15.80%
DPS 10.22 7.68 5.13 7.71 7.71 7.20 6.70 7.28%
NAPS 2.197 1.8952 1.7866 1.7531 1.6444 1.4805 1.3806 8.04%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.16 2.08 1.25 1.35 1.66 1.29 1.06 -
P/RPS 0.24 0.75 0.40 0.31 0.47 0.52 0.47 -10.58%
P/EPS 3.14 13.95 13.95 6.91 8.77 8.15 6.99 -12.47%
EY 31.81 7.17 7.17 14.47 11.40 12.26 14.31 14.22%
DY 8.62 3.61 4.00 5.56 4.52 5.43 6.13 5.84%
P/NAPS 0.54 1.12 0.72 0.79 1.04 0.90 0.79 -6.13%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 20/02/09 26/02/08 22/02/07 23/02/06 28/02/05 26/02/04 26/02/03 -
Price 1.15 1.87 1.42 1.52 1.80 1.32 1.05 -
P/RPS 0.24 0.67 0.45 0.35 0.51 0.53 0.46 -10.26%
P/EPS 3.12 12.54 15.85 7.78 9.51 8.34 6.92 -12.42%
EY 32.09 7.97 6.31 12.86 10.52 11.98 14.44 14.22%
DY 8.70 4.01 3.52 4.93 4.17 5.30 6.19 5.83%
P/NAPS 0.53 1.01 0.82 0.89 1.13 0.92 0.78 -6.23%

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