[TCHONG] QoQ TTM Result on 30-Sep-2007 [#3]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

15-Nov-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Sep-2007 [#3]

Profit Trend

QoQ- 33.42%

YoY- -20.4%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
TTM Result
Revenue	2,578,230	2,224,476	1,863,177	1,853,916	1,770,953	1,884,320	2,109,039	14.34%
YoY %	15.90%	19.39%	0.50%	4.68%	-6.02%	-10.66%	-	-
Horiz. %	122.25%	105.47%	88.34%	87.90%	83.97%	89.34%	100.00%	-
PBT	229,995	172,288	123,074	99,268	71,241	67,825	85,956	92.85%
YoY %	33.49%	39.99%	23.98%	39.34%	5.04%	-21.09%	-	-
Horiz. %	267.57%	200.44%	143.18%	115.49%	82.88%	78.91%	100.00%	-
Tax	-42,007	-30,499	-22,934	-26,501	-16,536	-19,570	-24,871	41.87%
YoY %	-37.73%	-32.99%	13.46%	-60.26%	15.50%	21.31%	-	-
Horiz. %	168.90%	122.63%	92.21%	106.55%	66.49%	78.69%	100.00%	-
NP	187,988	141,789	100,140	72,767	54,705	48,255	61,085	111.71%
YoY %	32.58%	41.59%	37.62%	33.02%	13.37%	-21.00%	-	-
Horiz. %	307.75%	232.12%	163.94%	119.12%	89.56%	79.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	187,292	141,083	99,568	71,953	53,929	47,156	59,968	113.81%
YoY %	32.75%	41.70%	38.38%	33.42%	14.36%	-21.36%	-	-
Horiz. %	312.32%	235.26%	166.04%	119.99%	89.93%	78.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.26%	17.70%	18.63%	26.70%	23.21%	28.85%	28.93%	-
YoY %	3.16%	-4.99%	-30.22%	15.04%	-19.55%	-0.28%	-	-
Horiz. %	63.12%	61.18%	64.40%	92.29%	80.23%	99.72%	100.00%	-
Total Cost	2,390,242	2,082,687	1,763,037	1,781,149	1,716,248	1,836,065	2,047,954	10.86%
YoY %	14.77%	18.13%	-1.02%	3.78%	-6.53%	-10.35%	-	-
Horiz. %	116.71%	101.70%	86.09%	86.97%	83.80%	89.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,328,095	1,288,024	1,235,436	1,201,472	1,183,471	1,174,144	1,170,761	8.77%
YoY %	3.11%	4.26%	2.83%	1.52%	0.79%	0.29%	-	-
Horiz. %	113.44%	110.02%	105.52%	102.62%	101.09%	100.29%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	66,759	50,105	50,105	33,536	33,536	33,588	33,588	58.14%
YoY %	33.24%	0.00%	49.41%	0.00%	-0.15%	0.00%	-	-
Horiz. %	198.76%	149.18%	149.18%	99.85%	99.85%	100.00%	100.00%	-
Div Payout %	35.64%	35.52%	50.32%	46.61%	62.19%	71.23%	56.01%	-
YoY %	0.34%	-29.41%	7.96%	-25.05%	-12.69%	27.17%	-	-
Horiz. %	63.63%	63.42%	89.84%	83.22%	111.03%	127.17%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	1,328,095	1,288,024	1,235,436	1,201,472	1,183,471	1,174,144	1,170,761	8.77%
YoY %	3.11%	4.26%	2.83%	1.52%	0.79%	0.29%	-	-
Horiz. %	113.44%	110.02%	105.52%	102.62%	101.09%	100.29%	100.00%	-
NOSH	667,384	667,370	667,803	667,484	668,628	667,127	672,812	-0.53%
YoY %	0.00%	-0.06%	0.05%	-0.17%	0.22%	-0.84%	-	-
Horiz. %	99.19%	99.19%	99.26%	99.21%	99.38%	99.16%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	7.29%	6.37%	5.37%	3.93%	3.09%	2.56%	2.90%	-
YoY %	14.44%	18.62%	36.64%	27.18%	20.70%	-11.72%	-	-
Horiz. %	251.38%	219.66%	185.17%	135.52%	106.55%	88.28%	100.00%	-
ROE	14.10%	10.95%	8.06%	5.99%	4.56%	4.02%	5.12%	-
YoY %	28.77%	35.86%	34.56%	31.36%	13.43%	-21.48%	-	-
Horiz. %	275.39%	213.87%	157.42%	116.99%	89.06%	78.52%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	386.32	333.32	279.00	277.75	264.86	282.45	313.47	14.96%
YoY %	15.90%	19.47%	0.45%	4.87%	-6.23%	-9.90%	-	-
Horiz. %	123.24%	106.33%	89.00%	88.60%	84.49%	90.10%	100.00%	-
EPS	28.06	21.14	14.91	10.78	8.07	7.07	8.91	115.00%
YoY %	32.73%	41.78%	38.31%	33.58%	14.14%	-20.65%	-	-
Horiz. %	314.93%	237.26%	167.34%	120.99%	90.57%	79.35%	100.00%	-
DPS	10.00	7.50	7.50	5.00	5.00	5.00	5.00	58.80%
YoY %	33.33%	0.00%	50.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	200.00%	150.00%	150.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.99	1.93	1.85	1.80	1.77	1.76	1.7401	9.36%
YoY %	3.11%	4.32%	2.78%	1.69%	0.57%	1.14%	-	-
Horiz. %	114.36%	110.91%	106.32%	103.44%	101.72%	101.14%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 667,484
RPS	395.51	341.25	285.82	284.40	271.67	289.06	323.54	14.34%
YoY %	15.90%	19.39%	0.50%	4.69%	-6.02%	-10.66%	-	-
Horiz. %	122.24%	105.47%	88.34%	87.90%	83.97%	89.34%	100.00%	-
EPS	28.73	21.64	15.27	11.04	8.27	7.23	9.20	113.79%
YoY %	32.76%	41.72%	38.32%	33.49%	14.38%	-21.41%	-	-
Horiz. %	312.28%	235.22%	165.98%	120.00%	89.89%	78.59%	100.00%	-
DPS	10.24	7.69	7.69	5.14	5.14	5.15	5.15	58.18%
YoY %	33.16%	0.00%	49.61%	0.00%	-0.19%	0.00%	-	-
Horiz. %	198.83%	149.32%	149.32%	99.81%	99.81%	100.00%	100.00%	-
NAPS	2.0374	1.9759	1.8952	1.8431	1.8155	1.8012	1.796	8.77%
YoY %	3.11%	4.26%	2.83%	1.52%	0.79%	0.29%	-	-
Horiz. %	113.44%	110.02%	105.52%	102.62%	101.09%	100.29%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	1.81	1.80	2.08	1.33	1.25	1.21	1.25	-
P/RPS	0.47	0.54	0.75	0.48	0.47	0.43	0.40	11.36%
YoY %	-12.96%	-28.00%	56.25%	2.13%	9.30%	7.50%	-	-
Horiz. %	117.50%	135.00%	187.50%	120.00%	117.50%	107.50%	100.00%	-
P/EPS	6.45	8.51	13.95	12.34	15.50	17.12	14.02	-40.43%
YoY %	-24.21%	-39.00%	13.05%	-20.39%	-9.46%	22.11%	-	-
Horiz. %	46.01%	60.70%	99.50%	88.02%	110.56%	122.11%	100.00%	-
EY	15.50	11.74	7.17	8.11	6.45	5.84	7.13	67.89%
YoY %	32.03%	63.74%	-11.59%	25.74%	10.45%	-18.09%	-	-
Horiz. %	217.39%	164.66%	100.56%	113.74%	90.46%	81.91%	100.00%	-
DY	5.52	4.17	3.61	3.76	4.00	4.13	4.00	23.97%
YoY %	32.37%	15.51%	-3.99%	-6.00%	-3.15%	3.25%	-	-
Horiz. %	138.00%	104.25%	90.25%	94.00%	100.00%	103.25%	100.00%	-
P/NAPS	0.91	0.93	1.12	0.74	0.71	0.69	0.72	16.91%
YoY %	-2.15%	-16.96%	51.35%	4.23%	2.90%	-4.17%	-	-
Horiz. %	126.39%	129.17%	155.56%	102.78%	98.61%	95.83%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	27/08/08	28/05/08	26/02/08	15/11/07	16/08/07	24/05/07	22/02/07	-
Price	1.53	1.98	1.87	2.45	1.20	1.29	1.42	-
P/RPS	0.40	0.59	0.67	0.88	0.45	0.46	0.45	-7.55%
YoY %	-32.20%	-11.94%	-23.86%	95.56%	-2.17%	2.22%	-	-
Horiz. %	88.89%	131.11%	148.89%	195.56%	100.00%	102.22%	100.00%	-
P/EPS	5.45	9.37	12.54	22.73	14.88	18.25	15.93	-51.11%
YoY %	-41.84%	-25.28%	-44.83%	52.76%	-18.47%	14.56%	-	-
Horiz. %	34.21%	58.82%	78.72%	142.69%	93.41%	114.56%	100.00%	-
EY	18.34	10.68	7.97	4.40	6.72	5.48	6.28	104.44%
YoY %	71.72%	34.00%	81.14%	-34.52%	22.63%	-12.74%	-	-
Horiz. %	292.04%	170.06%	126.91%	70.06%	107.01%	87.26%	100.00%	-
DY	6.54	3.79	4.01	2.04	4.17	3.88	3.52	51.18%
YoY %	72.56%	-5.49%	96.57%	-51.08%	7.47%	10.23%	-	-
Horiz. %	185.80%	107.67%	113.92%	57.95%	118.47%	110.23%	100.00%	-
P/NAPS	0.77	1.03	1.01	1.36	0.68	0.73	0.82	-4.11%
YoY %	-25.24%	1.98%	-25.74%	100.00%	-6.85%	-10.98%	-	-
Horiz. %	93.90%	125.61%	123.17%	165.85%	82.93%	89.02%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos