[TCHONG] YoY Cumulative 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- 112.47%

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
Cumulative Result
Revenue	1,166,417	1,493,817	1,174,045	720,910	763,213	803,694	588,358	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	58,905	98,765	97,113	68,066	80,742	83,602	83,326	-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	-17,805	-29,356	-28,927	-20,981	-24,935	-24,170	-14,492	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	41,100	69,409	68,186	47,085	55,807	59,432	68,834	-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	40,512	67,894	68,186	48,155	55,807	59,432	68,834	-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	1,125,317	1,424,408	1,105,859	673,825	707,406	744,262	519,524	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	16,740	16,755	16,745	13,699	13,447	20,169	-	-
YoY %	-0.09%	0.06%	22.24%	1.87%	-33.33%	0.00%	-	-
Horiz. %	83.00%	83.07%	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	3.48%	6.21%	6.74%	5.09%	6.34%	7.37%	9.62%	-
YoY %	-43.96%	-7.86%	32.42%	-19.72%	-13.98%	-23.39%	-	-
Horiz. %	36.17%	64.55%	70.06%	52.91%	65.90%	76.61%	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	174.19	222.88	175.28	105.24	113.51	119.54	87.18	12.22%
YoY %	-21.85%	27.16%	66.55%	-7.29%	-5.04%	37.12%	-	-
Horiz. %	199.81%	255.65%	201.06%	120.72%	130.20%	137.12%	100.00%	-
EPS	6.05	10.13	10.18	7.03	8.30	8.84	10.20	-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	2.50	2.50	2.50	2.00	2.00	3.00	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	178.93	229.16	180.10	110.59	117.08	123.29	90.26	12.07%
YoY %	-21.92%	27.24%	62.85%	-5.54%	-5.04%	36.59%	-	-
Horiz. %	198.24%	253.89%	199.53%	122.52%	129.71%	136.59%	100.00%	-
EPS	6.21	10.42	10.46	7.39	8.56	9.12	10.56	-8.46%
YoY %	-40.40%	-0.38%	41.54%	-13.67%	-6.14%	-13.64%	-	-
Horiz. %	58.81%	98.67%	99.05%	69.98%	81.06%	86.36%	100.00%	-
DPS	2.57	2.57	2.57	2.10	2.06	3.09	0.00	-
YoY %	0.00%	0.00%	22.38%	1.94%	-33.33%	0.00%	-	-
Horiz. %	83.17%	83.17%	83.17%	67.96%	66.67%	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	0.80	0.74	0.70	1.06	1.20	1.05	1.72	-11.97%
YoY %	8.11%	5.71%	-33.96%	-11.67%	14.29%	-38.95%	-	-
Horiz. %	46.51%	43.02%	40.70%	61.63%	69.77%	61.05%	100.00%	-
P/EPS	23.14	16.19	11.98	15.93	16.39	14.14	14.71	7.83%
YoY %	42.93%	35.14%	-24.80%	-2.81%	15.91%	-3.87%	-	-
Horiz. %	157.31%	110.06%	81.44%	108.29%	111.42%	96.13%	100.00%	-
EY	4.32	6.18	8.34	6.28	6.10	7.07	6.80	-7.27%
YoY %	-30.10%	-25.90%	32.80%	2.95%	-13.72%	3.97%	-	-
Horiz. %	63.53%	90.88%	122.65%	92.35%	89.71%	103.97%	100.00%	-
DY	1.79	1.52	2.05	1.79	1.47	2.40	0.00	-
YoY %	17.76%	-25.85%	14.53%	21.77%	-38.75%	0.00%	-	-
Horiz. %	74.58%	63.33%	85.42%	74.58%	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	0.78	0.77	0.74	1.20	1.03	1.23	1.58	-11.09%
YoY %	1.30%	4.05%	-38.33%	16.50%	-16.26%	-22.15%	-	-
Horiz. %	49.37%	48.73%	46.84%	75.95%	65.19%	77.85%	100.00%	-
P/EPS	22.48	16.88	12.77	17.92	14.10	16.63	13.53	8.82%
YoY %	33.18%	32.18%	-28.74%	27.09%	-15.21%	22.91%	-	-
Horiz. %	166.15%	124.76%	94.38%	132.45%	104.21%	122.91%	100.00%	-
EY	4.45	5.92	7.83	5.58	7.09	6.01	7.39	-8.10%
YoY %	-24.83%	-24.39%	40.32%	-21.30%	17.97%	-18.67%	-	-
Horiz. %	60.22%	80.11%	105.95%	75.51%	95.94%	81.33%	100.00%	-
DY	1.84	1.46	1.92	1.59	1.71	2.04	0.00	-
YoY %	26.03%	-23.96%	20.75%	-7.02%	-16.18%	0.00%	-	-
Horiz. %	90.20%	71.57%	94.12%	77.94%	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