[TCHONG] QoQ TTM 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- -33.66%

YoY- -54.2%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
TTM Result
Revenue	1,853,916	1,770,953	1,884,320	2,109,039	2,320,769	2,621,853	2,890,898	-25.61%
YoY %	4.68%	-6.02%	-10.66%	-9.12%	-11.48%	-9.31%	-	-
Horiz. %	64.13%	61.26%	65.18%	72.95%	80.28%	90.69%	100.00%	-
PBT	99,268	71,241	67,825	85,956	117,984	143,244	166,424	-29.11%
YoY %	39.34%	5.04%	-21.09%	-27.15%	-17.63%	-13.93%	-	-
Horiz. %	59.65%	42.81%	40.75%	51.65%	70.89%	86.07%	100.00%	-
Tax	-26,501	-16,536	-19,570	-24,871	-25,983	-37,985	-44,513	-29.20%
YoY %	-60.26%	15.50%	21.31%	4.28%	31.60%	14.67%	-	-
Horiz. %	59.54%	37.15%	43.96%	55.87%	58.37%	85.33%	100.00%	-
NP	72,767	54,705	48,255	61,085	92,001	105,259	121,911	-29.08%
YoY %	33.02%	13.37%	-21.00%	-33.60%	-12.60%	-13.66%	-	-
Horiz. %	59.69%	44.87%	39.58%	50.11%	75.47%	86.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	71,953	53,929	47,156	59,968	90,398	103,544	120,033	-28.88%
YoY %	33.42%	14.36%	-21.36%	-33.66%	-12.70%	-13.74%	-	-
Horiz. %	59.94%	44.93%	39.29%	49.96%	75.31%	86.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.70%	23.21%	28.85%	28.93%	22.02%	26.52%	26.75%	-
YoY %	15.04%	-19.55%	-0.28%	31.38%	-16.97%	-0.86%	-	-
Horiz. %	99.81%	86.77%	107.85%	108.15%	82.32%	99.14%	100.00%	-
Total Cost	1,781,149	1,716,248	1,836,065	2,047,954	2,228,768	2,516,594	2,768,987	-25.46%
YoY %	3.78%	-6.53%	-10.35%	-8.11%	-11.44%	-9.11%	-	-
Horiz. %	64.32%	61.98%	66.31%	73.96%	80.49%	90.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,201,472	1,183,471	1,174,144	1,170,761	1,159,712	1,167,031	1,170,699	1.74%
YoY %	1.52%	0.79%	0.29%	0.95%	-0.63%	-0.31%	-	-
Horiz. %	102.63%	101.09%	100.29%	100.01%	99.06%	99.69%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	33,536	33,536	33,588	33,588	50,296	50,296	50,291	-23.65%
YoY %	0.00%	-0.15%	0.00%	-33.22%	0.00%	0.01%	-	-
Horiz. %	66.68%	66.68%	66.79%	66.79%	100.01%	100.01%	100.00%	-
Div Payout %	46.61%	62.19%	71.23%	56.01%	55.64%	48.58%	41.90%	-
YoY %	-25.05%	-12.69%	27.17%	0.66%	14.53%	15.94%	-	-
Horiz. %	111.24%	148.42%	170.00%	133.68%	132.79%	115.94%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	1,201,472	1,183,471	1,174,144	1,170,761	1,159,712	1,167,031	1,170,699	1.74%
YoY %	1.52%	0.79%	0.29%	0.95%	-0.63%	-0.31%	-	-
Horiz. %	102.63%	101.09%	100.29%	100.01%	99.06%	99.69%	100.00%	-
NOSH	667,484	668,628	667,127	672,812	670,353	670,707	668,970	-0.14%
YoY %	-0.17%	0.22%	-0.84%	0.37%	-0.05%	0.26%	-	-
Horiz. %	99.78%	99.95%	99.72%	100.57%	100.21%	100.26%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	3.93%	3.09%	2.56%	2.90%	3.96%	4.01%	4.22%	-
YoY %	27.18%	20.70%	-11.72%	-26.77%	-1.25%	-4.98%	-	-
Horiz. %	93.13%	73.22%	60.66%	68.72%	93.84%	95.02%	100.00%	-
ROE	5.99%	4.56%	4.02%	5.12%	7.79%	8.87%	10.25%	-
YoY %	31.36%	13.43%	-21.48%	-34.27%	-12.18%	-13.46%	-	-
Horiz. %	58.44%	44.49%	39.22%	49.95%	76.00%	86.54%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	277.75	264.86	282.45	313.47	346.20	390.91	432.14	-25.50%
YoY %	4.87%	-6.23%	-9.90%	-9.45%	-11.44%	-9.54%	-	-
Horiz. %	64.27%	61.29%	65.36%	72.54%	80.11%	90.46%	100.00%	-
EPS	10.78	8.07	7.07	8.91	13.49	15.44	17.94	-28.76%
YoY %	33.58%	14.14%	-20.65%	-33.95%	-12.63%	-13.94%	-	-
Horiz. %	60.09%	44.98%	39.41%	49.67%	75.20%	86.06%	100.00%	-
DPS	5.00	5.00	5.00	5.00	7.50	7.50	7.50	-23.66%
YoY %	0.00%	0.00%	0.00%	-33.33%	0.00%	0.00%	-	-
Horiz. %	66.67%	66.67%	66.67%	66.67%	100.00%	100.00%	100.00%	-
NAPS	1.80	1.77	1.76	1.7401	1.73	1.74	1.75	1.89%
YoY %	1.69%	0.57%	1.14%	0.58%	-0.57%	-0.57%	-	-
Horiz. %	102.86%	101.14%	100.57%	99.43%	98.86%	99.43%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 672,812
RPS	275.88	263.53	280.40	313.85	345.35	390.16	430.19	-25.61%
YoY %	4.69%	-6.02%	-10.66%	-9.12%	-11.49%	-9.31%	-	-
Horiz. %	64.13%	61.26%	65.18%	72.96%	80.28%	90.69%	100.00%	-
EPS	10.71	8.03	7.02	8.92	13.45	15.41	17.86	-28.86%
YoY %	33.37%	14.39%	-21.30%	-33.68%	-12.72%	-13.72%	-	-
Horiz. %	59.97%	44.96%	39.31%	49.94%	75.31%	86.28%	100.00%	-
DPS	4.99	4.99	5.00	5.00	7.48	7.48	7.48	-23.63%
YoY %	0.00%	-0.20%	0.00%	-33.16%	0.00%	0.00%	-	-
Horiz. %	66.71%	66.71%	66.84%	66.84%	100.00%	100.00%	100.00%	-
NAPS	1.7879	1.7611	1.7472	1.7422	1.7258	1.7367	1.7421	1.74%
YoY %	1.52%	0.80%	0.29%	0.95%	-0.63%	-0.31%	-	-
Horiz. %	102.63%	101.09%	100.29%	100.01%	99.06%	99.69%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	1.33	1.25	1.21	1.25	1.25	1.40	1.59	-
P/RPS	0.48	0.47	0.43	0.40	0.36	0.36	0.37	18.92%
YoY %	2.13%	9.30%	7.50%	11.11%	0.00%	-2.70%	-	-
Horiz. %	129.73%	127.03%	116.22%	108.11%	97.30%	97.30%	100.00%	-
P/EPS	12.34	15.50	17.12	14.02	9.27	9.07	8.86	24.69%
YoY %	-20.39%	-9.46%	22.11%	51.24%	2.21%	2.37%	-	-
Horiz. %	139.28%	174.94%	193.23%	158.24%	104.63%	102.37%	100.00%	-
EY	8.11	6.45	5.84	7.13	10.79	11.03	11.28	-19.72%
YoY %	25.74%	10.45%	-18.09%	-33.92%	-2.18%	-2.22%	-	-
Horiz. %	71.90%	57.18%	51.77%	63.21%	95.66%	97.78%	100.00%	-
DY	3.76	4.00	4.13	4.00	6.00	5.36	4.72	-14.05%
YoY %	-6.00%	-3.15%	3.25%	-33.33%	11.94%	13.56%	-	-
Horiz. %	79.66%	84.75%	87.50%	84.75%	127.12%	113.56%	100.00%	-
P/NAPS	0.74	0.71	0.69	0.72	0.72	0.80	0.91	-12.86%
YoY %	4.23%	2.90%	-4.17%	0.00%	-10.00%	-12.09%	-	-
Horiz. %	81.32%	78.02%	75.82%	79.12%	79.12%	87.91%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	15/11/07	16/08/07	24/05/07	22/02/07	20/11/06	17/08/06	25/05/06	-
Price	2.45	1.20	1.29	1.42	1.29	1.36	1.46	-
P/RPS	0.88	0.45	0.46	0.45	0.37	0.35	0.34	88.40%
YoY %	95.56%	-2.17%	2.22%	21.62%	5.71%	2.94%	-	-
Horiz. %	258.82%	132.35%	135.29%	132.35%	108.82%	102.94%	100.00%	-
P/EPS	22.73	14.88	18.25	15.93	9.57	8.81	8.14	98.17%
YoY %	52.76%	-18.47%	14.56%	66.46%	8.63%	8.23%	-	-
Horiz. %	279.24%	182.80%	224.20%	195.70%	117.57%	108.23%	100.00%	-
EY	4.40	6.72	5.48	6.28	10.45	11.35	12.29	-49.54%
YoY %	-34.52%	22.63%	-12.74%	-39.90%	-7.93%	-7.65%	-	-
Horiz. %	35.80%	54.68%	44.59%	51.10%	85.03%	92.35%	100.00%	-
DY	2.04	4.17	3.88	3.52	5.81	5.51	5.14	-45.96%
YoY %	-51.08%	7.47%	10.23%	-39.41%	5.44%	7.20%	-	-
Horiz. %	39.69%	81.13%	75.49%	68.48%	113.04%	107.20%	100.00%	-
P/NAPS	1.36	0.68	0.73	0.82	0.75	0.78	0.83	38.94%
YoY %	100.00%	-6.85%	-10.98%	9.33%	-3.85%	-6.02%	-	-
Horiz. %	163.86%	81.93%	87.95%	98.80%	90.36%	93.98%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-07-01 11:00:00

EMA 5

Hourly

SELL

2024-07-01 11:00:00

EMA 5

30 Mins

SELL

2024-07-01 10:55:00

EMA 5

5 Mins

SELL

2024-07-01 10:55:00

ADX

5 Mins

SELL

2024-07-01 10:55:00

TURTLE SYSTEM 20

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

898

HLIND

HONG LEONG INDUSTRIES BHD

882

JCY

JCY INTERNATIONAL BERHAD

584

GENTING

GENTING BHD

432

YTLPOWR

YTL POWER INTERNATIONAL BHD

428

NOTION

NOTION VTEC BHD

396

DNEX

DAGANG NEXCHANGE BERHAD

383

SNS

SNS NETWORK TECHNOLOGY BERHAD

297

MYEG

MY E.G. SERVICES BHD

291

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.075

0.00

75,955,500

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

INGENIEU

0.055

+0.005

55,821,900

NOVAMSC

0.225

+0.01

45,470,600

EATECH

0.355

+0.015

41,476,400

SNS

0.79

+0.035

39,910,900

HIAPTEK

0.44

+0.015

33,026,500

MAXLAND-WB

0.03

+0.025

33,008,400

More active Stocks

NESTLE

122.30

+0.80

80,400

AJI

15.72

+0.22

116,400

BIPORT

6.50

+0.20

1,000

HUMEIND

3.52

+0.17

1,256,600

PPB

14.46

+0.16

33,100

KSENG

6.22

+0.14

326,300

HEIM

22.18

+0.14

88,800

DLADY

36.32

+0.14

17,800

YTL

3.57

+0.12

4,590,700

UTDPLT

24.62

+0.12

62,400

More gainer Stocks

MPI

38.96

-0.46

600

NIKKEI-HD

0.925

-0.265

160,000

INARI-C2Q

0.06

-0.19

20,000

SUPERLN

1.12

-0.18

7,688,000

UMS

2.13

-0.16

2,000

KHIND

2.65

-0.13

4,000

KUAISHO-C17

0.08

-0.12

58,800

ANALABS

1.76

-0.10

3,100

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More