[TCHONG] YoY Cumulative 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- 174.86%

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
Cumulative Result
Revenue	1,798,292	1,390,929	1,543,384	828,331	1,166,417	1,493,817	1,174,045	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	184,866	90,548	151,112	44,190	58,905	98,765	97,113	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	-55,756	-14,016	-28,543	-9,470	-17,805	-29,356	-28,927	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	129,110	76,532	122,569	34,720	41,100	69,409	68,186	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	128,328	76,169	122,197	34,473	40,512	67,894	68,186	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	1,669,182	1,314,397	1,420,815	793,611	1,125,317	1,424,408	1,105,859	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	39,164	32,831	33,368	16,702	16,740	16,755	16,745	15.20%
YoY %	19.29%	-1.61%	99.78%	-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	7.93%	5.18%	9.20%	2.92%	3.48%	6.21%	6.74%	-
YoY %	53.09%	-43.70%	215.07%	-16.09%	-43.96%	-7.86%	-	-
Horiz. %	117.66%	76.85%	136.50%	43.32%	51.63%	92.14%	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	275.50	211.83	231.26	123.99	174.19	222.88	175.28	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	19.66	11.60	18.31	5.16	6.05	10.13	10.18	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	6.00	5.00	5.00	2.50	2.50	2.50	2.50	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	275.87	213.38	236.76	127.07	178.93	229.16	180.10	7.36%
YoY %	29.29%	-9.87%	86.32%	-28.98%	-21.92%	27.24%	-	-
Horiz. %	153.18%	118.48%	131.46%	70.56%	99.35%	127.24%	100.00%	-
EPS	19.69	11.68	18.75	5.29	6.21	10.42	10.46	11.11%
YoY %	68.58%	-37.71%	254.44%	-14.81%	-40.40%	-0.38%	-	-
Horiz. %	188.24%	111.66%	179.25%	50.57%	59.37%	99.62%	100.00%	-
DPS	6.01	5.04	5.12	2.56	2.57	2.57	2.57	15.20%
YoY %	19.25%	-1.56%	100.00%	-0.39%	0.00%	0.00%	-	-
Horiz. %	233.85%	196.11%	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	1.56	0.79	0.78	1.01	0.80	0.74	0.70	14.28%
YoY %	97.47%	1.28%	-22.77%	26.25%	8.11%	5.71%	-	-
Horiz. %	222.86%	112.86%	111.43%	144.29%	114.29%	105.71%	100.00%	-
P/EPS	21.87	14.40	9.89	24.22	23.14	16.19	11.98	10.54%
YoY %	51.88%	45.60%	-59.17%	4.67%	42.93%	35.14%	-	-
Horiz. %	182.55%	120.20%	82.55%	202.17%	193.16%	135.14%	100.00%	-
EY	4.57	6.95	10.12	4.13	4.32	6.18	8.34	-9.53%
YoY %	-34.24%	-31.32%	145.04%	-4.40%	-30.10%	-25.90%	-	-
Horiz. %	54.80%	83.33%	121.34%	49.52%	51.80%	74.10%	100.00%	-
DY	1.40	2.99	2.76	2.00	1.79	1.52	2.05	-6.15%
YoY %	-53.18%	8.33%	38.00%	11.73%	17.76%	-25.85%	-	-
Horiz. %	68.29%	145.85%	134.63%	97.56%	87.32%	74.15%	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	1.88	0.87	0.66	0.97	0.78	0.77	0.74	16.80%
YoY %	116.09%	31.82%	-31.96%	24.36%	1.30%	4.05%	-	-
Horiz. %	254.05%	117.57%	89.19%	131.08%	105.41%	104.05%	100.00%	-
P/EPS	26.40	15.95	8.36	23.26	22.48	16.88	12.77	12.86%
YoY %	65.52%	90.79%	-64.06%	3.47%	33.18%	32.18%	-	-
Horiz. %	206.73%	124.90%	65.47%	182.15%	176.04%	132.18%	100.00%	-
EY	3.79	6.27	11.97	4.30	4.45	5.92	7.83	-11.38%
YoY %	-39.55%	-47.62%	178.37%	-3.37%	-24.83%	-24.39%	-	-
Horiz. %	48.40%	80.08%	152.87%	54.92%	56.83%	75.61%	100.00%	-
DY	1.16	2.70	3.27	2.08	1.84	1.46	1.92	-8.05%
YoY %	-57.04%	-17.43%	57.21%	13.04%	26.03%	-23.96%	-	-
Horiz. %	60.42%	140.63%	170.31%	108.33%	95.83%	76.04%	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