[TCHONG] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

27-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- 13.03%

YoY- 254.47%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Annualized Quarter Result
Revenue	4,149,468	3,596,584	2,781,858	3,086,768	1,656,662	2,332,834	2,987,634	5.62%
YoY %	15.37%	29.29%	-9.88%	86.32%	-28.99%	-21.92%	-	-
Horiz. %	138.89%	120.38%	93.11%	103.32%	55.45%	78.08%	100.00%	-
PBT	369,848	369,732	181,096	302,224	88,380	117,810	197,530	11.01%
YoY %	0.03%	104.16%	-40.08%	241.96%	-24.98%	-40.36%	-	-
Horiz. %	187.24%	187.18%	91.68%	153.00%	44.74%	59.64%	100.00%	-
Tax	-109,670	-111,512	-28,032	-57,086	-18,940	-35,610	-58,712	10.97%
YoY %	1.65%	-297.80%	50.90%	-201.40%	46.81%	39.35%	-	-
Horiz. %	186.79%	189.93%	47.74%	97.23%	32.26%	60.65%	100.00%	-
NP	260,178	258,220	153,064	245,138	69,440	82,200	138,818	11.03%
YoY %	0.76%	68.70%	-37.56%	253.02%	-15.52%	-40.79%	-	-
Horiz. %	187.42%	186.01%	110.26%	176.59%	50.02%	59.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	261,084	256,656	152,338	244,394	68,946	81,024	135,788	11.50%
YoY %	1.73%	68.48%	-37.67%	254.47%	-14.91%	-40.33%	-	-
Horiz. %	192.27%	189.01%	112.19%	179.98%	50.77%	59.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.65%	30.16%	15.48%	18.89%	21.43%	30.23%	29.72%	-
YoY %	-1.69%	94.83%	-18.05%	-11.85%	-29.11%	1.72%	-	-
Horiz. %	99.76%	101.48%	52.09%	63.56%	72.11%	101.72%	100.00%	-
Total Cost	3,889,290	3,338,364	2,628,794	2,841,630	1,587,222	2,250,634	2,848,816	5.32%
YoY %	16.50%	26.99%	-7.49%	79.03%	-29.48%	-21.00%	-	-
Horiz. %	136.52%	117.18%	92.28%	99.75%	55.72%	79.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,781,898	1,618,786	1,470,849	1,328,083	1,182,504	1,165,138	1,092,470	8.49%
YoY %	10.08%	10.06%	10.75%	12.31%	1.49%	6.65%	-	-
Horiz. %	163.11%	148.18%	134.64%	121.57%	108.24%	106.65%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	78,325	78,328	65,662	66,737	33,404	33,480	33,511	15.19%
YoY %	-0.00%	19.29%	-1.61%	99.79%	-0.23%	-0.09%	-	-
Horiz. %	233.73%	233.74%	195.94%	199.15%	99.68%	99.91%	100.00%	-
Div Payout %	30.00%	30.52%	43.10%	27.31%	48.45%	41.32%	24.68%	-
YoY %	-1.70%	-29.19%	57.82%	-43.63%	17.26%	67.42%	-	-
Horiz. %	121.56%	123.66%	174.64%	110.66%	196.31%	167.42%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	1,781,898	1,618,786	1,470,849	1,328,083	1,182,504	1,165,138	1,092,470	8.49%
YoY %	10.08%	10.06%	10.75%	12.31%	1.49%	6.65%	-	-
Horiz. %	163.11%	148.18%	134.64%	121.57%	108.24%	106.65%	100.00%	-
NOSH	652,710	652,736	656,629	667,378	668,081	669,619	670,227	-0.44%
YoY %	-0.00%	-0.59%	-1.61%	-0.11%	-0.23%	-0.09%	-	-
Horiz. %	97.39%	97.39%	97.97%	99.57%	99.68%	99.91%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	6.27%	7.18%	5.50%	7.94%	4.19%	3.52%	4.65%	-
YoY %	-12.67%	30.55%	-30.73%	89.50%	19.03%	-24.30%	-	-
Horiz. %	134.84%	154.41%	118.28%	170.75%	90.11%	75.70%	100.00%	-
ROE	14.65%	15.85%	10.36%	18.40%	5.83%	6.95%	12.43%	-
YoY %	-7.57%	52.99%	-43.70%	215.61%	-16.12%	-44.09%	-	-
Horiz. %	117.86%	127.51%	83.35%	148.03%	46.90%	55.91%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	635.73	551.00	423.66	462.52	247.97	348.38	445.76	6.09%
YoY %	15.38%	30.06%	-8.40%	86.52%	-28.82%	-21.85%	-	-
Horiz. %	142.62%	123.61%	95.04%	103.76%	55.63%	78.15%	100.00%	-
EPS	40.00	39.32	23.20	36.62	10.32	12.10	20.26	11.99%
YoY %	1.73%	69.48%	-36.65%	254.84%	-14.71%	-40.28%	-	-
Horiz. %	197.43%	194.08%	114.51%	180.75%	50.94%	59.72%	100.00%	-
DPS	12.00	12.00	10.00	10.00	5.00	5.00	5.00	15.70%
YoY %	0.00%	20.00%	0.00%	100.00%	0.00%	0.00%	-	-
Horiz. %	240.00%	240.00%	200.00%	200.00%	100.00%	100.00%	100.00%	-
NAPS	2.73	2.48	2.24	1.99	1.77	1.74	1.63	8.97%
YoY %	10.08%	10.71%	12.56%	12.43%	1.72%	6.75%	-	-
Horiz. %	167.48%	152.15%	137.42%	122.09%	108.59%	106.75%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 667,384
RPS	617.48	535.21	413.97	459.34	246.53	347.15	444.59	5.62%
YoY %	15.37%	29.29%	-9.88%	86.32%	-28.98%	-21.92%	-	-
Horiz. %	138.89%	120.38%	93.11%	103.32%	55.45%	78.08%	100.00%	-
EPS	38.85	38.19	22.67	36.37	10.26	12.06	20.21	11.50%
YoY %	1.73%	68.46%	-37.67%	254.48%	-14.93%	-40.33%	-	-
Horiz. %	192.23%	188.97%	112.17%	179.96%	50.77%	59.67%	100.00%	-
DPS	11.66	11.66	9.77	9.93	4.97	4.98	4.99	15.18%
YoY %	0.00%	19.34%	-1.61%	99.80%	-0.20%	-0.20%	-	-
Horiz. %	233.67%	233.67%	195.79%	199.00%	99.60%	99.80%	100.00%	-
NAPS	2.6516	2.4089	2.1888	1.9763	1.7597	1.7338	1.6257	8.49%
YoY %	10.08%	10.06%	10.75%	12.31%	1.49%	6.65%	-	-
Horiz. %	163.11%	148.18%	134.64%	121.57%	108.24%	106.65%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	4.74	4.30	1.67	1.81	1.25	1.40	1.64	-
P/RPS	0.75	0.78	0.39	0.39	0.50	0.40	0.37	12.49%
YoY %	-3.85%	100.00%	0.00%	-22.00%	25.00%	8.11%	-	-
Horiz. %	202.70%	210.81%	105.41%	105.41%	135.14%	108.11%	100.00%	-
P/EPS	11.85	10.94	7.20	4.94	12.11	11.57	8.09	6.56%
YoY %	8.32%	51.94%	45.75%	-59.21%	4.67%	43.02%	-	-
Horiz. %	146.48%	135.23%	89.00%	61.06%	149.69%	143.02%	100.00%	-
EY	8.44	9.14	13.89	20.23	8.26	8.64	12.35	-6.14%
YoY %	-7.66%	-34.20%	-31.34%	144.92%	-4.40%	-30.04%	-	-
Horiz. %	68.34%	74.01%	112.47%	163.81%	66.88%	69.96%	100.00%	-
DY	2.53	2.79	5.99	5.52	4.00	3.57	3.05	-3.06%
YoY %	-9.32%	-53.42%	8.51%	38.00%	12.04%	17.05%	-	-
Horiz. %	82.95%	91.48%	196.39%	180.98%	131.15%	117.05%	100.00%	-
P/NAPS	1.74	1.73	0.75	0.91	0.71	0.80	1.01	9.48%
YoY %	0.58%	130.67%	-17.58%	28.17%	-11.25%	-20.79%	-	-
Horiz. %	172.28%	171.29%	74.26%	90.10%	70.30%	79.21%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	18/08/11	18/08/10	19/08/09	27/08/08	16/08/07	17/08/06	17/08/05	-
Price	4.83	5.19	1.85	1.53	1.20	1.36	1.71	-
P/RPS	0.76	0.94	0.44	0.33	0.48	0.39	0.38	12.24%
YoY %	-19.15%	113.64%	33.33%	-31.25%	23.08%	2.63%	-	-
Horiz. %	200.00%	247.37%	115.79%	86.84%	126.32%	102.63%	100.00%	-
P/EPS	12.08	13.20	7.97	4.18	11.63	11.24	8.44	6.15%
YoY %	-8.48%	65.62%	90.67%	-64.06%	3.47%	33.18%	-	-
Horiz. %	143.13%	156.40%	94.43%	49.53%	137.80%	133.18%	100.00%	-
EY	8.28	7.58	12.54	23.93	8.60	8.90	11.85	-5.79%
YoY %	9.23%	-39.55%	-47.60%	178.26%	-3.37%	-24.89%	-	-
Horiz. %	69.87%	63.97%	105.82%	201.94%	72.57%	75.11%	100.00%	-
DY	2.48	2.31	5.41	6.54	4.17	3.68	2.92	-2.68%
YoY %	7.36%	-57.30%	-17.28%	56.83%	13.32%	26.03%	-	-
Horiz. %	84.93%	79.11%	185.27%	223.97%	142.81%	126.03%	100.00%	-
P/NAPS	1.77	2.09	0.83	0.77	0.68	0.78	1.05	9.08%
YoY %	-15.31%	151.81%	7.79%	13.24%	-12.82%	-25.71%	-	-
Horiz. %	168.57%	199.05%	79.05%	73.33%	64.76%	74.29%	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