[TCHONG] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

16-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 37.43%

YoY- -14.91%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Annualized Quarter Result
Revenue	3,596,584	2,781,858	3,086,768	1,656,662	2,332,834	2,987,634	2,348,090	7.36%
YoY %	29.29%	-9.88%	86.32%	-28.99%	-21.92%	27.24%	-	-
Horiz. %	153.17%	118.47%	131.46%	70.55%	99.35%	127.24%	100.00%	-
PBT	369,732	181,096	302,224	88,380	117,810	197,530	194,226	11.32%
YoY %	104.16%	-40.08%	241.96%	-24.98%	-40.36%	1.70%	-	-
Horiz. %	190.36%	93.24%	155.60%	45.50%	60.66%	101.70%	100.00%	-
Tax	-111,512	-28,032	-57,086	-18,940	-35,610	-58,712	-57,854	11.55%
YoY %	-297.80%	50.90%	-201.40%	46.81%	39.35%	-1.48%	-	-
Horiz. %	192.75%	48.45%	98.67%	32.74%	61.55%	101.48%	100.00%	-
NP	258,220	153,064	245,138	69,440	82,200	138,818	136,372	11.22%
YoY %	68.70%	-37.56%	253.02%	-15.52%	-40.79%	1.79%	-	-
Horiz. %	189.35%	112.24%	179.76%	50.92%	60.28%	101.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	256,656	152,338	244,394	68,946	81,024	135,788	136,372	11.10%
YoY %	68.48%	-37.67%	254.47%	-14.91%	-40.33%	-0.43%	-	-
Horiz. %	188.20%	111.71%	179.21%	50.56%	59.41%	99.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.16%	15.48%	18.89%	21.43%	30.23%	29.72%	29.79%	-
YoY %	94.83%	-18.05%	-11.85%	-29.11%	1.72%	-0.23%	-	-
Horiz. %	101.24%	51.96%	63.41%	71.94%	101.48%	99.77%	100.00%	-
Total Cost	3,338,364	2,628,794	2,841,630	1,587,222	2,250,634	2,848,816	2,211,718	7.09%
YoY %	26.99%	-7.49%	79.03%	-29.48%	-21.00%	28.81%	-	-
Horiz. %	150.94%	118.86%	128.48%	71.76%	101.76%	128.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,618,786	1,470,849	1,328,083	1,182,504	1,165,138	1,092,470	1,011,403	8.15%
YoY %	10.06%	10.75%	12.31%	1.49%	6.65%	8.02%	-	-
Horiz. %	160.05%	145.43%	131.31%	116.92%	115.20%	108.02%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	78,328	65,662	66,737	33,404	33,480	33,511	33,490	15.20%
YoY %	19.29%	-1.61%	99.79%	-0.23%	-0.09%	0.06%	-	-
Horiz. %	233.88%	196.06%	199.27%	99.74%	99.97%	100.06%	100.00%	-
Div Payout %	30.52%	43.10%	27.31%	48.45%	41.32%	24.68%	24.56%	-
YoY %	-29.19%	57.82%	-43.63%	17.26%	67.42%	0.49%	-	-
Horiz. %	124.27%	175.49%	111.20%	197.27%	168.24%	100.49%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	1,618,786	1,470,849	1,328,083	1,182,504	1,165,138	1,092,470	1,011,403	8.15%
YoY %	10.06%	10.75%	12.31%	1.49%	6.65%	8.02%	-	-
Horiz. %	160.05%	145.43%	131.31%	116.92%	115.20%	108.02%	100.00%	-
NOSH	652,736	656,629	667,378	668,081	669,619	670,227	669,803	-0.42%
YoY %	-0.59%	-1.61%	-0.11%	-0.23%	-0.09%	0.06%	-	-
Horiz. %	97.45%	98.03%	99.64%	99.74%	99.97%	100.06%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	7.18%	5.50%	7.94%	4.19%	3.52%	4.65%	5.81%	-
YoY %	30.55%	-30.73%	89.50%	19.03%	-24.30%	-19.97%	-	-
Horiz. %	123.58%	94.66%	136.66%	72.12%	60.59%	80.03%	100.00%	-
ROE	15.85%	10.36%	18.40%	5.83%	6.95%	12.43%	13.48%	-
YoY %	52.99%	-43.70%	215.61%	-16.12%	-44.09%	-7.79%	-	-
Horiz. %	117.58%	76.85%	136.50%	43.25%	51.56%	92.21%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	551.00	423.66	462.52	247.97	348.38	445.76	350.56	7.82%
YoY %	30.06%	-8.40%	86.52%	-28.82%	-21.85%	27.16%	-	-
Horiz. %	157.18%	120.85%	131.94%	70.74%	99.38%	127.16%	100.00%	-
EPS	39.32	23.20	36.62	10.32	12.10	20.26	20.36	11.58%
YoY %	69.48%	-36.65%	254.84%	-14.71%	-40.28%	-0.49%	-	-
Horiz. %	193.12%	113.95%	179.86%	50.69%	59.43%	99.51%	100.00%	-
DPS	12.00	10.00	10.00	5.00	5.00	5.00	5.00	15.70%
YoY %	20.00%	0.00%	100.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	240.00%	200.00%	200.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.48	2.24	1.99	1.77	1.74	1.63	1.51	8.61%
YoY %	10.71%	12.56%	12.43%	1.72%	6.75%	7.95%	-	-
Horiz. %	164.24%	148.34%	131.79%	117.22%	115.23%	107.95%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 668,628
RPS	551.73	426.75	473.53	254.14	357.87	458.32	360.21	7.36%
YoY %	29.29%	-9.88%	86.33%	-28.99%	-21.92%	27.24%	-	-
Horiz. %	153.17%	118.47%	131.46%	70.55%	99.35%	127.24%	100.00%	-
EPS	39.37	23.37	37.49	10.58	12.43	20.83	20.92	11.10%
YoY %	68.46%	-37.66%	254.35%	-14.88%	-40.33%	-0.43%	-	-
Horiz. %	188.19%	111.71%	179.21%	50.57%	59.42%	99.57%	100.00%	-
DPS	12.02	10.07	10.24	5.12	5.14	5.14	5.14	15.20%
YoY %	19.36%	-1.66%	100.00%	-0.39%	0.00%	0.00%	-	-
Horiz. %	233.85%	195.91%	199.22%	99.61%	100.00%	100.00%	100.00%	-
NAPS	2.4833	2.2564	2.0373	1.814	1.7874	1.6759	1.5515	8.15%
YoY %	10.06%	10.75%	12.31%	1.49%	6.65%	8.02%	-	-
Horiz. %	160.06%	145.43%	131.31%	116.92%	115.20%	108.02%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	4.30	1.67	1.81	1.25	1.40	1.64	1.22	-
P/RPS	0.78	0.39	0.39	0.50	0.40	0.37	0.35	14.28%
YoY %	100.00%	0.00%	-22.00%	25.00%	8.11%	5.71%	-	-
Horiz. %	222.86%	111.43%	111.43%	142.86%	114.29%	105.71%	100.00%	-
P/EPS	10.94	7.20	4.94	12.11	11.57	8.09	5.99	10.55%
YoY %	51.94%	45.75%	-59.21%	4.67%	43.02%	35.06%	-	-
Horiz. %	182.64%	120.20%	82.47%	202.17%	193.16%	135.06%	100.00%	-
EY	9.14	13.89	20.23	8.26	8.64	12.35	16.69	-9.54%
YoY %	-34.20%	-31.34%	144.92%	-4.40%	-30.04%	-26.00%	-	-
Horiz. %	54.76%	83.22%	121.21%	49.49%	51.77%	74.00%	100.00%	-
DY	2.79	5.99	5.52	4.00	3.57	3.05	4.10	-6.21%
YoY %	-53.42%	8.51%	38.00%	12.04%	17.05%	-25.61%	-	-
Horiz. %	68.05%	146.10%	134.63%	97.56%	87.07%	74.39%	100.00%	-
P/NAPS	1.73	0.75	0.91	0.71	0.80	1.01	0.81	13.47%
YoY %	130.67%	-17.58%	28.17%	-11.25%	-20.79%	24.69%	-	-
Horiz. %	213.58%	92.59%	112.35%	87.65%	98.77%	124.69%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	18/08/10	19/08/09	27/08/08	16/08/07	17/08/06	17/08/05	12/08/04	-
Price	5.19	1.85	1.53	1.20	1.36	1.71	1.30	-
P/RPS	0.94	0.44	0.33	0.48	0.39	0.38	0.37	16.80%
YoY %	113.64%	33.33%	-31.25%	23.08%	2.63%	2.70%	-	-
Horiz. %	254.05%	118.92%	89.19%	129.73%	105.41%	102.70%	100.00%	-
P/EPS	13.20	7.97	4.18	11.63	11.24	8.44	6.39	12.84%
YoY %	65.62%	90.67%	-64.06%	3.47%	33.18%	32.08%	-	-
Horiz. %	206.57%	124.73%	65.41%	182.00%	175.90%	132.08%	100.00%	-
EY	7.58	12.54	23.93	8.60	8.90	11.85	15.66	-11.38%
YoY %	-39.55%	-47.60%	178.26%	-3.37%	-24.89%	-24.33%	-	-
Horiz. %	48.40%	80.08%	152.81%	54.92%	56.83%	75.67%	100.00%	-
DY	2.31	5.41	6.54	4.17	3.68	2.92	3.85	-8.15%
YoY %	-57.30%	-17.28%	56.83%	13.32%	26.03%	-24.16%	-	-
Horiz. %	60.00%	140.52%	169.87%	108.31%	95.58%	75.84%	100.00%	-
P/NAPS	2.09	0.83	0.77	0.68	0.78	1.05	0.86	15.94%
YoY %	151.81%	7.79%	13.24%	-12.82%	-25.71%	22.09%	-	-
Horiz. %	243.02%	96.51%	89.53%	79.07%	90.70%	122.09%	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