[TCHONG] QoQ TTM Result on 31-Dec-2004 [#4]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

28-Feb-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

31-Dec-2004 [#4]

Profit Trend

QoQ- -1.49%

YoY- 19.61%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
TTM Result
Revenue	2,924,427	2,704,989	2,524,850	2,385,217	2,235,593	2,130,652	1,869,382	34.72%
YoY %	8.11%	7.13%	5.85%	6.69%	4.93%	13.98%	-	-
Horiz. %	156.44%	144.70%	135.06%	127.59%	119.59%	113.98%	100.00%	-
PBT	182,190	184,052	188,136	182,363	180,798	179,008	164,951	6.84%
YoY %	-1.01%	-2.17%	3.17%	0.87%	1.00%	8.52%	-	-
Horiz. %	110.45%	111.58%	114.06%	110.56%	109.61%	108.52%	100.00%	-
Tax	-57,706	-56,947	-57,497	-55,543	-52,064	-51,882	-48,567	12.16%
YoY %	-1.33%	0.96%	-3.52%	-6.68%	-0.35%	-6.83%	-	-
Horiz. %	118.82%	117.25%	118.39%	114.36%	107.20%	106.83%	100.00%	-
NP	124,484	127,105	130,639	126,820	128,734	127,126	116,384	4.58%
YoY %	-2.06%	-2.71%	3.01%	-1.49%	1.26%	9.23%	-	-
Horiz. %	106.96%	109.21%	112.25%	108.97%	110.61%	109.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	123,436	126,528	130,639	126,820	128,734	127,126	116,384	3.99%
YoY %	-2.44%	-3.15%	3.01%	-1.49%	1.26%	9.23%	-	-
Horiz. %	106.06%	108.72%	112.25%	108.97%	110.61%	109.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.67%	30.94%	30.56%	30.46%	28.80%	28.98%	29.44%	-
YoY %	2.36%	1.24%	0.33%	5.76%	-0.62%	-1.56%	-	-
Horiz. %	107.57%	105.10%	103.80%	103.46%	97.83%	98.44%	100.00%	-
Total Cost	2,799,943	2,577,884	2,394,211	2,258,397	2,106,859	2,003,526	1,752,998	36.60%
YoY %	8.61%	7.67%	6.01%	7.19%	5.16%	14.29%	-	-
Horiz. %	159.72%	147.06%	136.58%	128.83%	120.19%	114.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,106,360	1,092,894	1,085,400	1,051,247	1,026,146	1,011,134	998,299	7.08%
YoY %	1.23%	0.69%	3.25%	2.45%	1.48%	1.29%	-	-
Horiz. %	110.82%	109.48%	108.72%	105.30%	102.79%	101.29%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Dividend
Div	50,241	50,241	50,219	50,219	83,775	83,775	80,702	-27.06%
YoY %	0.00%	0.04%	0.00%	-40.05%	0.00%	3.81%	-	-
Horiz. %	62.25%	62.25%	62.23%	62.23%	103.81%	103.81%	100.00%	-
Div Payout %	40.70%	39.71%	38.44%	39.60%	65.08%	65.90%	69.34%	-
YoY %	2.49%	3.30%	-2.93%	-39.15%	-1.24%	-4.96%	-	-
Horiz. %	58.70%	57.27%	55.44%	57.11%	93.86%	95.04%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Equity
Net Worth	1,106,360	1,092,894	1,085,400	1,051,247	1,026,146	1,011,134	998,299	7.08%
YoY %	1.23%	0.69%	3.25%	2.45%	1.48%	1.29%	-	-
Horiz. %	110.82%	109.48%	108.72%	105.30%	102.79%	101.29%	100.00%	-
NOSH	670,521	670,487	670,000	669,584	670,683	669,625	669,999	0.05%
YoY %	0.01%	0.07%	0.06%	-0.16%	0.16%	-0.06%	-	-
Horiz. %	100.08%	100.07%	100.00%	99.94%	100.10%	99.94%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Ratio Analysis
NP Margin	4.26%	4.70%	5.17%	5.32%	5.76%	5.97%	6.23%	-
YoY %	-9.36%	-9.09%	-2.82%	-7.64%	-3.52%	-4.17%	-	-
Horiz. %	68.38%	75.44%	82.99%	85.39%	92.46%	95.83%	100.00%	-
ROE	11.16%	11.58%	12.04%	12.06%	12.55%	12.57%	11.66%	-
YoY %	-3.63%	-3.82%	-0.17%	-3.90%	-0.16%	7.80%	-	-
Horiz. %	95.71%	99.31%	103.26%	103.43%	107.63%	107.80%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Per Share
RPS	436.14	403.44	376.84	356.22	333.33	318.19	279.01	34.65%
YoY %	8.11%	7.06%	5.79%	6.87%	4.76%	14.04%	-	-
Horiz. %	156.32%	144.60%	135.06%	127.67%	119.47%	114.04%	100.00%	-
EPS	18.41	18.87	19.50	18.94	19.19	18.98	17.37	3.94%
YoY %	-2.44%	-3.23%	2.96%	-1.30%	1.11%	9.27%	-	-
Horiz. %	105.99%	108.64%	112.26%	109.04%	110.48%	109.27%	100.00%	-
DPS	7.50	7.50	7.50	7.50	12.50	12.50	12.05	-27.08%
YoY %	0.00%	0.00%	0.00%	-40.00%	0.00%	3.73%	-	-
Horiz. %	62.24%	62.24%	62.24%	62.24%	103.73%	103.73%	100.00%	-
NAPS	1.65	1.63	1.62	1.57	1.53	1.51	1.49	7.02%
YoY %	1.23%	0.62%	3.18%	2.61%	1.32%	1.34%	-	-
Horiz. %	110.74%	109.40%	108.72%	105.37%	102.68%	101.34%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 669,584
RPS	448.62	414.96	387.32	365.90	342.95	326.85	286.77	34.72%
YoY %	8.11%	7.14%	5.85%	6.69%	4.93%	13.98%	-	-
Horiz. %	156.44%	144.70%	135.06%	127.59%	119.59%	113.98%	100.00%	-
EPS	18.94	19.41	20.04	19.45	19.75	19.50	17.85	4.02%
YoY %	-2.42%	-3.14%	3.03%	-1.52%	1.28%	9.24%	-	-
Horiz. %	106.11%	108.74%	112.27%	108.96%	110.64%	109.24%	100.00%	-
DPS	7.71	7.71	7.70	7.70	12.85	12.85	12.38	-27.05%
YoY %	0.00%	0.13%	0.00%	-40.08%	0.00%	3.80%	-	-
Horiz. %	62.28%	62.28%	62.20%	62.20%	103.80%	103.80%	100.00%	-
NAPS	1.6972	1.6766	1.6651	1.6127	1.5742	1.5511	1.5314	7.08%
YoY %	1.23%	0.69%	3.25%	2.45%	1.49%	1.29%	-	-
Horiz. %	110.83%	109.48%	108.73%	105.31%	102.79%	101.29%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	-
Price	1.67	1.64	1.84	1.66	1.44	1.22	1.33	-
P/RPS	0.38	0.41	0.49	0.47	0.43	0.38	0.48	-14.40%
YoY %	-7.32%	-16.33%	4.26%	9.30%	13.16%	-20.83%	-	-
Horiz. %	79.17%	85.42%	102.08%	97.92%	89.58%	79.17%	100.00%	-
P/EPS	9.07	8.69	9.44	8.76	7.50	6.43	7.66	11.91%
YoY %	4.37%	-7.94%	7.76%	16.80%	16.64%	-16.06%	-	-
Horiz. %	118.41%	113.45%	123.24%	114.36%	97.91%	83.94%	100.00%	-
EY	11.02	11.51	10.60	11.41	13.33	15.56	13.06	-10.69%
YoY %	-4.26%	8.58%	-7.10%	-14.40%	-14.33%	19.14%	-	-
Horiz. %	84.38%	88.13%	81.16%	87.37%	102.07%	119.14%	100.00%	-
DY	4.49	4.57	4.08	4.52	8.68	10.25	9.06	-37.34%
YoY %	-1.75%	12.01%	-9.73%	-47.93%	-15.32%	13.13%	-	-
Horiz. %	49.56%	50.44%	45.03%	49.89%	95.81%	113.13%	100.00%	-
P/NAPS	1.01	1.01	1.14	1.06	0.94	0.81	0.89	8.78%
YoY %	0.00%	-11.40%	7.55%	12.77%	16.05%	-8.99%	-	-
Horiz. %	113.48%	113.48%	128.09%	119.10%	105.62%	91.01%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	16/11/05	17/08/05	19/05/05	28/02/05	18/11/04	12/08/04	31/05/04	-
Price	1.38	1.71	1.73	1.80	1.68	1.30	1.20	-
P/RPS	0.32	0.42	0.46	0.51	0.50	0.41	0.43	-17.86%
YoY %	-23.81%	-8.70%	-9.80%	2.00%	21.95%	-4.65%	-	-
Horiz. %	74.42%	97.67%	106.98%	118.60%	116.28%	95.35%	100.00%	-
P/EPS	7.50	9.06	8.87	9.50	8.75	6.85	6.91	5.60%
YoY %	-17.22%	2.14%	-6.63%	8.57%	27.74%	-0.87%	-	-
Horiz. %	108.54%	131.11%	128.36%	137.48%	126.63%	99.13%	100.00%	-
EY	13.34	11.04	11.27	10.52	11.43	14.60	14.48	-5.31%
YoY %	20.83%	-2.04%	7.13%	-7.96%	-21.71%	0.83%	-	-
Horiz. %	92.13%	76.24%	77.83%	72.65%	78.94%	100.83%	100.00%	-
DY	5.43	4.39	4.34	4.17	7.44	9.62	10.04	-33.59%
YoY %	23.69%	1.15%	4.08%	-43.95%	-22.66%	-4.18%	-	-
Horiz. %	54.08%	43.73%	43.23%	41.53%	74.10%	95.82%	100.00%	-
P/NAPS	0.84	1.05	1.07	1.15	1.10	0.86	0.81	2.45%
YoY %	-20.00%	-1.87%	-6.96%	4.55%	27.91%	6.17%	-	-
Horiz. %	103.70%	129.63%	132.10%	141.98%	135.80%	106.17%	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