[TCHONG] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

20-Nov-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Sep-2006 [#3]

Profit Trend

QoQ- -8.4%

YoY- -42.13%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Annualized Quarter Result
Revenue	2,848,929	3,394,482	1,895,144	2,235,308	3,073,286	2,354,340	1,610,238	9.96%
YoY %	-16.07%	79.11%	-15.22%	-27.27%	30.54%	46.21%	-	-
Horiz. %	176.93%	210.81%	117.69%	138.82%	190.86%	146.21%	100.00%	-
PBT	179,356	355,746	118,710	100,961	187,788	187,366	146,952	3.37%
YoY %	-49.58%	199.68%	17.58%	-46.24%	0.23%	27.50%	-	-
Horiz. %	122.05%	242.08%	80.78%	68.70%	127.79%	127.50%	100.00%	-
Tax	-31,025	-66,142	-27,656	-25,482	-56,886	-54,601	-44,465	-5.81%
YoY %	53.09%	-139.16%	-8.53%	55.21%	-4.18%	-22.80%	-	-
Horiz. %	69.77%	148.75%	62.20%	57.31%	127.93%	122.80%	100.00%	-
NP	148,330	289,604	91,054	75,478	130,901	132,765	102,486	6.34%
YoY %	-48.78%	218.06%	20.64%	-42.34%	-1.40%	29.54%	-	-
Horiz. %	144.73%	282.58%	88.85%	73.65%	127.73%	129.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	147,468	290,152	90,196	74,216	128,253	132,765	102,486	6.24%
YoY %	-49.18%	221.69%	21.53%	-42.13%	-3.40%	29.54%	-	-
Horiz. %	143.89%	283.11%	88.01%	72.42%	125.14%	129.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.30%	18.59%	23.30%	25.24%	30.29%	29.14%	30.26%	-
YoY %	-6.94%	-20.21%	-7.69%	-16.67%	3.95%	-3.70%	-	-
Horiz. %	57.17%	61.43%	77.00%	83.41%	100.10%	96.30%	100.00%	-
Total Cost	2,700,598	3,104,878	1,804,089	2,159,829	2,942,385	2,221,574	1,507,752	10.19%
YoY %	-13.02%	72.10%	-16.47%	-26.60%	32.45%	47.34%	-	-
Horiz. %	179.11%	205.93%	119.65%	143.25%	195.15%	147.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,474,243	1,401,378	1,202,019	1,157,394	1,105,247	1,025,223	938,195	7.81%
YoY %	5.20%	16.59%	3.86%	4.72%	7.81%	9.28%	-	-
Horiz. %	157.14%	149.37%	128.12%	123.36%	117.81%	109.28%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	43,681	44,488	22,259	22,300	22,328	22,336	17,870	16.04%
YoY %	-1.81%	99.87%	-0.18%	-0.13%	-0.04%	24.99%	-	-
Horiz. %	244.44%	248.95%	124.56%	124.79%	124.95%	124.99%	100.00%	-
Div Payout %	29.62%	15.33%	24.68%	30.05%	17.41%	16.82%	17.44%	-
YoY %	93.22%	-37.88%	-17.87%	72.60%	3.51%	-3.56%	-	-
Horiz. %	169.84%	87.90%	141.51%	172.31%	99.83%	96.44%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	1,474,243	1,401,378	1,202,019	1,157,394	1,105,247	1,025,223	938,195	7.81%
YoY %	5.20%	16.59%	3.86%	4.72%	7.81%	9.28%	-	-
Horiz. %	157.14%	149.37%	128.12%	123.36%	117.81%	109.28%	100.00%	-
NOSH	655,219	667,322	667,788	669,014	669,846	670,080	670,139	-0.37%
YoY %	-1.81%	-0.07%	-0.18%	-0.12%	-0.03%	-0.01%	-	-
Horiz. %	97.77%	99.58%	99.65%	99.83%	99.96%	99.99%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	5.21%	8.53%	4.80%	3.38%	4.26%	5.64%	6.36%	-
YoY %	-38.92%	77.71%	42.01%	-20.66%	-24.47%	-11.32%	-	-
Horiz. %	81.92%	134.12%	75.47%	53.14%	66.98%	88.68%	100.00%	-
ROE	10.00%	20.70%	7.50%	6.41%	11.60%	12.95%	10.92%	-
YoY %	-51.69%	176.00%	17.00%	-44.74%	-10.42%	18.59%	-	-
Horiz. %	91.58%	189.56%	68.68%	58.70%	106.23%	118.59%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	434.81	508.67	283.79	334.12	458.80	351.35	240.28	10.38%
YoY %	-14.52%	79.24%	-15.06%	-27.18%	30.58%	46.23%	-	-
Horiz. %	180.96%	211.70%	118.11%	139.05%	190.94%	146.23%	100.00%	-
EPS	22.51	43.48	13.51	11.09	19.15	19.81	15.29	6.65%
YoY %	-48.23%	221.84%	21.82%	-42.09%	-3.33%	29.56%	-	-
Horiz. %	147.22%	284.37%	88.36%	72.53%	125.25%	129.56%	100.00%	-
DPS	6.67	6.67	3.33	3.33	3.33	3.33	2.67	16.46%
YoY %	0.00%	100.30%	0.00%	0.00%	0.00%	24.72%	-	-
Horiz. %	249.81%	249.81%	124.72%	124.72%	124.72%	124.72%	100.00%	-
NAPS	2.25	2.10	1.80	1.73	1.65	1.53	1.40	8.22%
YoY %	7.14%	16.67%	4.05%	4.85%	7.84%	9.29%	-	-
Horiz. %	160.71%	150.00%	128.57%	123.57%	117.86%	109.29%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 670,353
RPS	437.04	520.73	290.72	342.91	471.46	361.17	247.02	9.96%
YoY %	-16.07%	79.12%	-15.22%	-27.27%	30.54%	46.21%	-	-
Horiz. %	176.92%	210.80%	117.69%	138.82%	190.86%	146.21%	100.00%	-
EPS	22.62	44.51	13.84	11.39	19.67	20.37	15.72	6.24%
YoY %	-49.18%	221.60%	21.51%	-42.09%	-3.44%	29.58%	-	-
Horiz. %	143.89%	283.14%	88.04%	72.46%	125.13%	129.58%	100.00%	-
DPS	6.70	6.82	3.41	3.42	3.43	3.43	2.74	16.05%
YoY %	-1.76%	100.00%	-0.29%	-0.29%	0.00%	25.18%	-	-
Horiz. %	244.53%	248.91%	124.45%	124.82%	125.18%	125.18%	100.00%	-
NAPS	2.2616	2.1498	1.844	1.7755	1.6955	1.5727	1.4392	7.81%
YoY %	5.20%	16.58%	3.86%	4.72%	7.81%	9.28%	-	-
Horiz. %	157.14%	149.37%	128.13%	123.37%	117.81%	109.28%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	2.09	1.65	1.33	1.25	1.67	1.44	1.27	-
P/RPS	0.48	0.32	0.47	0.37	0.36	0.41	0.53	-1.63%
YoY %	50.00%	-31.91%	27.03%	2.78%	-12.20%	-22.64%	-	-
Horiz. %	90.57%	60.38%	88.68%	69.81%	67.92%	77.36%	100.00%	-
P/EPS	9.29	3.79	9.85	11.27	8.72	7.27	8.30	1.89%
YoY %	145.12%	-61.52%	-12.60%	29.24%	19.94%	-12.41%	-	-
Horiz. %	111.93%	45.66%	118.67%	135.78%	105.06%	87.59%	100.00%	-
EY	10.77	26.35	10.16	8.87	11.47	13.76	12.04	-1.83%
YoY %	-59.13%	159.35%	14.54%	-22.67%	-16.64%	14.29%	-	-
Horiz. %	89.45%	218.85%	84.39%	73.67%	95.27%	114.29%	100.00%	-
DY	3.19	4.04	2.51	2.67	2.00	2.31	2.10	7.20%
YoY %	-21.04%	60.96%	-5.99%	33.50%	-13.42%	10.00%	-	-
Horiz. %	151.90%	192.38%	119.52%	127.14%	95.24%	110.00%	100.00%	-
P/NAPS	0.93	0.79	0.74	0.72	1.01	0.94	0.91	0.36%
YoY %	17.72%	6.76%	2.78%	-28.71%	7.45%	3.30%	-	-
Horiz. %	102.20%	86.81%	81.32%	79.12%	110.99%	103.30%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	18/11/09	17/11/08	15/11/07	20/11/06	16/11/05	18/11/04	13/11/03	-
Price	2.61	1.15	2.45	1.29	1.38	1.68	1.24	-
P/RPS	0.60	0.23	0.86	0.39	0.30	0.48	0.52	2.41%
YoY %	160.87%	-73.26%	120.51%	30.00%	-37.50%	-7.69%	-	-
Horiz. %	115.38%	44.23%	165.38%	75.00%	57.69%	92.31%	100.00%	-
P/EPS	11.60	2.64	18.14	11.63	7.21	8.48	8.11	6.14%
YoY %	339.39%	-85.45%	55.98%	61.30%	-14.98%	4.56%	-	-
Horiz. %	143.03%	32.55%	223.67%	143.40%	88.90%	104.56%	100.00%	-
EY	8.62	37.81	5.51	8.60	13.87	11.79	12.33	-5.78%
YoY %	-77.20%	586.21%	-35.93%	-38.00%	17.64%	-4.38%	-	-
Horiz. %	69.91%	306.65%	44.69%	69.75%	112.49%	95.62%	100.00%	-
DY	2.55	5.80	1.36	2.58	2.42	1.98	2.15	2.88%
YoY %	-56.03%	326.47%	-47.29%	6.61%	22.22%	-7.91%	-	-
Horiz. %	118.60%	269.77%	63.26%	120.00%	112.56%	92.09%	100.00%	-
P/NAPS	1.16	0.55	1.36	0.75	0.84	1.10	0.89	4.51%
YoY %	110.91%	-59.56%	81.33%	-10.71%	-23.64%	23.60%	-	-
Horiz. %	130.34%	61.80%	152.81%	84.27%	94.38%	123.60%	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