[TCHONG] QoQ TTM Result on 31-Mar-2008 [#1]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

28-May-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Mar-2008 [#1]

Profit Trend

QoQ- 41.7%

YoY- 199.18%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
TTM Result
Revenue	3,195,826	2,987,681	2,578,230	2,224,476	1,863,177	1,853,916	1,770,953	47.95%
YoY %	6.97%	15.88%	15.90%	19.39%	0.50%	4.68%	-	-
Horiz. %	180.46%	168.70%	145.58%	125.61%	105.21%	104.68%	100.00%	-
PBT	307,208	300,850	229,995	172,288	123,074	99,268	71,241	163.76%
YoY %	2.11%	30.81%	33.49%	39.99%	23.98%	39.34%	-	-
Horiz. %	431.22%	422.30%	322.84%	241.84%	172.76%	139.34%	100.00%	-
Tax	-61,489	-51,799	-42,007	-30,499	-22,934	-26,501	-16,536	139.06%
YoY %	-18.71%	-23.31%	-37.73%	-32.99%	13.46%	-60.26%	-	-
Horiz. %	371.85%	313.25%	254.03%	184.44%	138.69%	160.26%	100.00%	-
NP	245,719	249,051	187,988	141,789	100,140	72,767	54,705	170.99%
YoY %	-1.34%	32.48%	32.58%	41.59%	37.62%	33.02%	-	-
Horiz. %	449.17%	455.26%	343.64%	259.19%	183.05%	133.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	245,801	249,535	187,292	141,083	99,568	71,953	53,929	173.63%
YoY %	-1.50%	33.23%	32.75%	41.70%	38.38%	33.42%	-	-
Horiz. %	455.79%	462.71%	347.29%	261.61%	184.63%	133.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.02%	17.22%	18.26%	17.70%	18.63%	26.70%	23.21%	-
YoY %	16.26%	-5.70%	3.16%	-4.99%	-30.22%	15.04%	-	-
Horiz. %	86.26%	74.19%	78.67%	76.26%	80.27%	115.04%	100.00%	-
Total Cost	2,950,107	2,738,630	2,390,242	2,082,687	1,763,037	1,781,149	1,716,248	43.26%
YoY %	7.72%	14.58%	14.77%	18.13%	-1.02%	3.78%	-	-
Horiz. %	171.89%	159.57%	139.27%	121.35%	102.73%	103.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,425,930	1,401,228	1,328,095	1,288,024	1,235,436	1,201,472	1,183,471	13.16%
YoY %	1.76%	5.51%	3.11%	4.26%	2.83%	1.52%	-	-
Horiz. %	120.49%	118.40%	112.22%	108.83%	104.39%	101.52%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	66,530	66,759	66,759	50,105	50,105	33,536	33,536	57.55%
YoY %	-0.34%	0.00%	33.24%	0.00%	49.41%	0.00%	-	-
Horiz. %	198.38%	199.07%	199.07%	149.41%	149.41%	100.00%	100.00%	-
Div Payout %	27.07%	26.75%	35.64%	35.52%	50.32%	46.61%	62.19%	-
YoY %	1.20%	-24.94%	0.34%	-29.41%	7.96%	-25.05%	-	-
Horiz. %	43.53%	43.01%	57.31%	57.12%	80.91%	74.95%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	1,425,930	1,401,228	1,328,095	1,288,024	1,235,436	1,201,472	1,183,471	13.16%
YoY %	1.76%	5.51%	3.11%	4.26%	2.83%	1.52%	-	-
Horiz. %	120.49%	118.40%	112.22%	108.83%	104.39%	101.52%	100.00%	-
NOSH	663,223	667,251	667,384	667,370	667,803	667,484	668,628	-0.53%
YoY %	-0.60%	-0.02%	0.00%	-0.06%	0.05%	-0.17%	-	-
Horiz. %	99.19%	99.79%	99.81%	99.81%	99.88%	99.83%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	7.69%	8.34%	7.29%	6.37%	5.37%	3.93%	3.09%	-
YoY %	-7.79%	14.40%	14.44%	18.62%	36.64%	27.18%	-	-
Horiz. %	248.87%	269.90%	235.92%	206.15%	173.79%	127.18%	100.00%	-
ROE	17.24%	17.81%	14.10%	10.95%	8.06%	5.99%	4.56%	-
YoY %	-3.20%	26.31%	28.77%	35.86%	34.56%	31.36%	-	-
Horiz. %	378.07%	390.57%	309.21%	240.13%	176.75%	131.36%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	481.86	447.76	386.32	333.32	279.00	277.75	264.86	48.75%
YoY %	7.62%	15.90%	15.90%	19.47%	0.45%	4.87%	-	-
Horiz. %	181.93%	169.06%	145.86%	125.85%	105.34%	104.87%	100.00%	-
EPS	37.06	37.40	28.06	21.14	14.91	10.78	8.07	175.00%
YoY %	-0.91%	33.29%	32.73%	41.78%	38.31%	33.58%	-	-
Horiz. %	459.23%	463.44%	347.71%	261.96%	184.76%	133.58%	100.00%	-
DPS	10.00	10.00	10.00	7.50	7.50	5.00	5.00	58.40%
YoY %	0.00%	0.00%	33.33%	0.00%	50.00%	0.00%	-	-
Horiz. %	200.00%	200.00%	200.00%	150.00%	150.00%	100.00%	100.00%	-
NAPS	2.15	2.10	1.99	1.93	1.85	1.80	1.77	13.77%
YoY %	2.38%	5.53%	3.11%	4.32%	2.78%	1.69%	-	-
Horiz. %	121.47%	118.64%	112.43%	109.04%	104.52%	101.69%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 667,370
RPS	490.26	458.32	395.51	341.25	285.82	284.40	271.67	47.96%
YoY %	6.97%	15.88%	15.90%	19.39%	0.50%	4.69%	-	-
Horiz. %	180.46%	168.70%	145.58%	125.61%	105.21%	104.69%	100.00%	-
EPS	37.71	38.28	28.73	21.64	15.27	11.04	8.27	173.71%
YoY %	-1.49%	33.24%	32.76%	41.72%	38.32%	33.49%	-	-
Horiz. %	455.99%	462.88%	347.40%	261.67%	184.64%	133.49%	100.00%	-
DPS	10.21	10.24	10.24	7.69	7.69	5.14	5.14	57.69%
YoY %	-0.29%	0.00%	33.16%	0.00%	49.61%	0.00%	-	-
Horiz. %	198.64%	199.22%	199.22%	149.61%	149.61%	100.00%	100.00%	-
NAPS	2.1874	2.1496	2.0374	1.9759	1.8952	1.8431	1.8155	13.16%
YoY %	1.76%	5.51%	3.11%	4.26%	2.83%	1.52%	-	-
Horiz. %	120.48%	118.40%	112.22%	108.84%	104.39%	101.52%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	1.16	1.65	1.81	1.80	2.08	1.33	1.25	-
P/RPS	0.24	0.37	0.47	0.54	0.75	0.48	0.47	-35.98%
YoY %	-35.14%	-21.28%	-12.96%	-28.00%	56.25%	2.13%	-	-
Horiz. %	51.06%	78.72%	100.00%	114.89%	159.57%	102.13%	100.00%	-
P/EPS	3.13	4.41	6.45	8.51	13.95	12.34	15.50	-65.41%
YoY %	-29.02%	-31.63%	-24.21%	-39.00%	13.05%	-20.39%	-	-
Horiz. %	20.19%	28.45%	41.61%	54.90%	90.00%	79.61%	100.00%	-
EY	31.95	22.67	15.50	11.74	7.17	8.11	6.45	189.18%
YoY %	40.94%	46.26%	32.03%	63.74%	-11.59%	25.74%	-	-
Horiz. %	495.35%	351.47%	240.31%	182.02%	111.16%	125.74%	100.00%	-
DY	8.62	6.06	5.52	4.17	3.61	3.76	4.00	66.45%
YoY %	42.24%	9.78%	32.37%	15.51%	-3.99%	-6.00%	-	-
Horiz. %	215.50%	151.50%	138.00%	104.25%	90.25%	94.00%	100.00%	-
P/NAPS	0.54	0.79	0.91	0.93	1.12	0.74	0.71	-16.60%
YoY %	-31.65%	-13.19%	-2.15%	-16.96%	51.35%	4.23%	-	-
Horiz. %	76.06%	111.27%	128.17%	130.99%	157.75%	104.23%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	20/02/09	17/11/08	27/08/08	28/05/08	26/02/08	15/11/07	16/08/07	-
Price	1.15	1.15	1.53	1.98	1.87	2.45	1.20	-
P/RPS	0.24	0.26	0.40	0.59	0.67	0.88	0.45	-34.10%
YoY %	-7.69%	-35.00%	-32.20%	-11.94%	-23.86%	95.56%	-	-
Horiz. %	53.33%	57.78%	88.89%	131.11%	148.89%	195.56%	100.00%	-
P/EPS	3.10	3.08	5.45	9.37	12.54	22.73	14.88	-64.68%
YoY %	0.65%	-43.49%	-41.84%	-25.28%	-44.83%	52.76%	-	-
Horiz. %	20.83%	20.70%	36.63%	62.97%	84.27%	152.76%	100.00%	-
EY	32.23	32.52	18.34	10.68	7.97	4.40	6.72	183.05%
YoY %	-0.89%	77.32%	71.72%	34.00%	81.14%	-34.52%	-	-
Horiz. %	479.61%	483.93%	272.92%	158.93%	118.60%	65.48%	100.00%	-
DY	8.70	8.70	6.54	3.79	4.01	2.04	4.17	62.91%
YoY %	0.00%	33.03%	72.56%	-5.49%	96.57%	-51.08%	-	-
Horiz. %	208.63%	208.63%	156.83%	90.89%	96.16%	48.92%	100.00%	-
P/NAPS	0.53	0.55	0.77	1.03	1.01	1.36	0.68	-15.24%
YoY %	-3.64%	-28.57%	-25.24%	1.98%	-25.74%	100.00%	-	-
Horiz. %	77.94%	80.88%	113.24%	151.47%	148.53%	200.00%	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