[TCHONG] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

14-Aug-2003

Admission Sponsor

Sponsor

Financial Year

31-Dec-2003

Quarter

30-Jun-2003 [#2]

Profit Trend

QoQ- 6.24%

YoY- -13.71%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Annualized Quarter Result
Revenue	2,332,834	2,987,634	2,348,090	1,441,820	1,526,426	1,607,388	1,176,716	12.07%
YoY %	-21.92%	27.24%	62.86%	-5.54%	-5.04%	36.60%	-	-
Horiz. %	198.25%	253.90%	199.55%	122.53%	129.72%	136.60%	100.00%	-
PBT	117,810	197,530	194,226	136,132	161,484	167,204	166,652	-5.61%
YoY %	-40.36%	1.70%	42.67%	-15.70%	-3.42%	0.33%	-	-
Horiz. %	70.69%	118.53%	116.55%	81.69%	96.90%	100.33%	100.00%	-
Tax	-35,610	-58,712	-57,854	-41,962	-49,870	-48,340	-28,984	3.48%
YoY %	39.35%	-1.48%	-37.87%	15.86%	-3.17%	-66.78%	-	-
Horiz. %	122.86%	202.57%	199.61%	144.78%	172.06%	166.78%	100.00%	-
NP	82,200	138,818	136,372	94,170	111,614	118,864	137,668	-8.23%
YoY %	-40.79%	1.79%	44.81%	-15.63%	-6.10%	-13.66%	-	-
Horiz. %	59.71%	100.84%	99.06%	68.40%	81.07%	86.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	81,024	135,788	136,372	96,310	111,614	118,864	137,668	-8.45%
YoY %	-40.33%	-0.43%	41.60%	-13.71%	-6.10%	-13.66%	-	-
Horiz. %	58.85%	98.63%	99.06%	69.96%	81.07%	86.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.23%	29.72%	29.79%	30.82%	30.88%	28.91%	17.39%	-
YoY %	1.72%	-0.23%	-3.34%	-0.19%	6.81%	66.24%	-	-
Horiz. %	173.84%	170.90%	171.31%	177.23%	177.57%	166.24%	100.00%	-
Total Cost	2,250,634	2,848,816	2,211,718	1,347,650	1,414,812	1,488,524	1,039,048	13.74%
YoY %	-21.00%	28.81%	64.12%	-4.75%	-4.95%	43.26%	-	-
Horiz. %	216.61%	274.18%	212.86%	129.70%	136.16%	143.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,165,138	1,092,470	1,011,403	945,290	880,809	806,769	715,333	8.46%
YoY %	6.65%	8.02%	6.99%	7.32%	9.18%	12.78%	-	-
Horiz. %	162.88%	152.72%	141.39%	132.15%	123.13%	112.78%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	33,480	33,511	33,490	27,399	26,894	40,338	-	-
YoY %	-0.09%	0.06%	22.23%	1.88%	-33.33%	0.00%	-	-
Horiz. %	83.00%	83.08%	83.02%	67.92%	66.67%	100.00%	-	-
Div Payout %	41.32%	24.68%	24.56%	28.45%	24.10%	33.94%	-	-
YoY %	67.42%	0.49%	-13.67%	18.05%	-28.99%	0.00%	-	-
Horiz. %	121.74%	72.72%	72.36%	83.82%	71.01%	100.00%	-	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	1,165,138	1,092,470	1,011,403	945,290	880,809	806,769	715,333	8.46%
YoY %	6.65%	8.02%	6.99%	7.32%	9.18%	12.78%	-	-
Horiz. %	162.88%	152.72%	141.39%	132.15%	123.13%	112.78%	100.00%	-
NOSH	669,619	670,227	669,803	684,992	672,373	672,307	674,843	-0.12%
YoY %	-0.09%	0.06%	-2.22%	1.88%	0.01%	-0.38%	-	-
Horiz. %	99.23%	99.32%	99.25%	101.50%	99.63%	99.62%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	3.52%	4.65%	5.81%	6.53%	7.31%	7.39%	11.70%	-
YoY %	-24.30%	-19.97%	-11.03%	-10.67%	-1.08%	-36.84%	-	-
Horiz. %	30.09%	39.74%	49.66%	55.81%	62.48%	63.16%	100.00%	-
ROE	6.95%	12.43%	13.48%	10.19%	12.67%	14.73%	19.25%	-
YoY %	-44.09%	-7.79%	32.29%	-19.57%	-13.99%	-23.48%	-	-
Horiz. %	36.10%	64.57%	70.03%	52.94%	65.82%	76.52%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	348.38	445.76	350.56	210.49	227.02	239.09	174.37	12.22%
YoY %	-21.85%	27.16%	66.54%	-7.28%	-5.05%	37.12%	-	-
Horiz. %	199.79%	255.64%	201.04%	120.71%	130.19%	137.12%	100.00%	-
EPS	12.10	20.26	20.36	14.06	16.60	17.68	20.40	-8.33%
YoY %	-40.28%	-0.49%	44.81%	-15.30%	-6.11%	-13.33%	-	-
Horiz. %	59.31%	99.31%	99.80%	68.92%	81.37%	86.67%	100.00%	-
DPS	5.00	5.00	5.00	4.00	4.00	6.00	0.00	-
YoY %	0.00%	0.00%	25.00%	0.00%	-33.33%	0.00%	-	-
Horiz. %	83.33%	83.33%	83.33%	66.67%	66.67%	100.00%	-	-
NAPS	1.74	1.63	1.51	1.38	1.31	1.20	1.06	8.60%
YoY %	6.75%	7.95%	9.42%	5.34%	9.17%	13.21%	-	-
Horiz. %	164.15%	153.77%	142.45%	130.19%	123.58%	113.21%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 683,404
RPS	357.87	458.32	360.21	221.18	234.16	246.58	180.51	12.07%
YoY %	-21.92%	27.24%	62.86%	-5.54%	-5.04%	36.60%	-	-
Horiz. %	198.25%	253.90%	199.55%	122.53%	129.72%	136.60%	100.00%	-
EPS	12.43	20.83	20.92	14.77	17.12	18.23	21.12	-8.45%
YoY %	-40.33%	-0.43%	41.64%	-13.73%	-6.09%	-13.68%	-	-
Horiz. %	58.85%	98.63%	99.05%	69.93%	81.06%	86.32%	100.00%	-
DPS	5.14	5.14	5.14	4.20	4.13	6.19	0.00	-
YoY %	0.00%	0.00%	22.38%	1.69%	-33.28%	0.00%	-	-
Horiz. %	83.04%	83.04%	83.04%	67.85%	66.72%	100.00%	-	-
NAPS	1.7874	1.6759	1.5515	1.4501	1.3512	1.2376	1.0974	8.46%
YoY %	6.65%	8.02%	6.99%	7.32%	9.18%	12.78%	-	-
Horiz. %	162.88%	152.72%	141.38%	132.14%	123.13%	112.78%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	1.40	1.64	1.22	1.12	1.36	1.25	1.50	-
P/RPS	0.40	0.37	0.35	0.53	0.60	0.52	0.86	-11.97%
YoY %	8.11%	5.71%	-33.96%	-11.67%	15.38%	-39.53%	-	-
Horiz. %	46.51%	43.02%	40.70%	61.63%	69.77%	60.47%	100.00%	-
P/EPS	11.57	8.09	5.99	7.97	8.19	7.07	7.35	7.85%
YoY %	43.02%	35.06%	-24.84%	-2.69%	15.84%	-3.81%	-	-
Horiz. %	157.41%	110.07%	81.50%	108.44%	111.43%	96.19%	100.00%	-
EY	8.64	12.35	16.69	12.55	12.21	14.14	13.60	-7.27%
YoY %	-30.04%	-26.00%	32.99%	2.78%	-13.65%	3.97%	-	-
Horiz. %	63.53%	90.81%	122.72%	92.28%	89.78%	103.97%	100.00%	-
DY	3.57	3.05	4.10	3.57	2.94	4.80	0.00	-
YoY %	17.05%	-25.61%	14.85%	21.43%	-38.75%	0.00%	-	-
Horiz. %	74.38%	63.54%	85.42%	74.38%	61.25%	100.00%	-	-
P/NAPS	0.80	1.01	0.81	0.81	1.04	1.04	1.42	-9.11%
YoY %	-20.79%	24.69%	0.00%	-22.12%	0.00%	-26.76%	-	-
Horiz. %	56.34%	71.13%	57.04%	57.04%	73.24%	73.24%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	17/08/06	17/08/05	12/08/04	14/08/03	13/08/02	22/08/01	16/08/00	-
Price	1.36	1.71	1.30	1.26	1.17	1.47	1.38	-
P/RPS	0.39	0.38	0.37	0.60	0.52	0.61	0.79	-11.09%
YoY %	2.63%	2.70%	-38.33%	15.38%	-14.75%	-22.78%	-	-
Horiz. %	49.37%	48.10%	46.84%	75.95%	65.82%	77.22%	100.00%	-
P/EPS	11.24	8.44	6.39	8.96	7.05	8.31	6.76	8.83%
YoY %	33.18%	32.08%	-28.68%	27.09%	-15.16%	22.93%	-	-
Horiz. %	166.27%	124.85%	94.53%	132.54%	104.29%	122.93%	100.00%	-
EY	8.90	11.85	15.66	11.16	14.19	12.03	14.78	-8.10%
YoY %	-24.89%	-24.33%	40.32%	-21.35%	17.96%	-18.61%	-	-
Horiz. %	60.22%	80.18%	105.95%	75.51%	96.01%	81.39%	100.00%	-
DY	3.68	2.92	3.85	3.17	3.42	4.08	0.00	-
YoY %	26.03%	-24.16%	21.45%	-7.31%	-16.18%	0.00%	-	-
Horiz. %	90.20%	71.57%	94.36%	77.70%	83.82%	100.00%	-	-
P/NAPS	0.78	1.05	0.86	0.91	0.89	1.23	1.30	-8.15%
YoY %	-25.71%	22.09%	-5.49%	2.25%	-27.64%	-5.38%	-	-
Horiz. %	60.00%	80.77%	66.15%	70.00%	68.46%	94.62%	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