[TCHONG] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
22-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 7.74%
YoY- -54.2%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 2,856,886 3,195,826 1,863,177 2,109,039 2,949,253 2,385,217 1,677,517 9.27%
PBT 177,226 307,210 123,074 85,956 183,104 181,874 149,998 2.81%
Tax -22,922 -61,489 -22,934 -24,871 -49,536 -55,054 -43,973 -10.28%
NP 154,304 245,721 100,140 61,085 133,568 126,820 106,025 6.44%
-
NP to SH 153,326 245,802 99,568 59,968 130,926 126,820 106,025 6.33%
-
Tax Rate 12.93% 20.02% 18.63% 28.93% 27.05% 30.27% 29.32% -
Total Cost 2,702,582 2,950,105 1,763,037 2,047,954 2,815,685 2,258,397 1,571,492 9.44%
-
Net Worth 1,518,011 1,432,179 1,235,417 1,164,624 1,142,821 1,071,957 965,082 7.83%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 72,011 66,613 50,084 33,464 50,253 50,248 46,913 7.39%
Div Payout % 46.97% 27.10% 50.30% 55.80% 38.38% 39.62% 44.25% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 1,518,011 1,432,179 1,235,417 1,164,624 1,142,821 1,071,957 965,082 7.83%
NOSH 654,654 666,130 667,793 669,285 670,040 669,973 670,195 -0.38%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 5.40% 7.69% 5.37% 2.90% 4.53% 5.32% 6.32% -
ROE 10.10% 17.16% 8.06% 5.15% 11.46% 11.83% 10.99% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 436.40 479.76 279.00 315.12 440.16 356.02 250.30 9.69%
EPS 23.42 36.90 14.91 8.96 19.54 18.93 15.82 6.75%
DPS 11.00 10.00 7.50 5.00 7.50 7.50 7.00 7.81%
NAPS 2.3188 2.15 1.85 1.7401 1.7056 1.60 1.44 8.25%
Adjusted Per Share Value based on latest NOSH - 672,812
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 438.26 490.26 285.82 323.54 452.43 365.90 257.34 9.27%
EPS 23.52 37.71 15.27 9.20 20.08 19.45 16.26 6.33%
DPS 11.05 10.22 7.68 5.13 7.71 7.71 7.20 7.39%
NAPS 2.3287 2.197 1.8952 1.7866 1.7531 1.6444 1.4805 7.83%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 3.12 1.16 2.08 1.25 1.35 1.66 1.29 -
P/RPS 0.71 0.24 0.75 0.40 0.31 0.47 0.52 5.32%
P/EPS 13.32 3.14 13.95 13.95 6.91 8.77 8.15 8.52%
EY 7.51 31.81 7.17 7.17 14.47 11.40 12.26 -7.83%
DY 3.53 8.62 3.61 4.00 5.56 4.52 5.43 -6.91%
P/NAPS 1.35 0.54 1.12 0.72 0.79 1.04 0.90 6.98%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 22/02/10 20/02/09 26/02/08 22/02/07 23/02/06 28/02/05 26/02/04 -
Price 3.05 1.15 1.87 1.42 1.52 1.80 1.32 -
P/RPS 0.70 0.24 0.67 0.45 0.35 0.51 0.53 4.74%
P/EPS 13.02 3.12 12.54 15.85 7.78 9.51 8.34 7.69%
EY 7.68 32.09 7.97 6.31 12.86 10.52 11.98 -7.13%
DY 3.61 8.70 4.01 3.52 4.93 4.17 5.30 -6.19%
P/NAPS 1.32 0.53 1.01 0.82 0.89 1.13 0.92 6.19%

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