[TCHONG] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

15-Nov-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Sep-2007 [#3]

Profit Trend

QoQ- 96.23%

YoY- 21.53%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Cumulative Result
Revenue	2,669,888	2,136,697	2,545,862	1,421,358	1,676,481	2,304,965	1,765,755	7.13%
YoY %	24.95%	-16.07%	79.11%	-15.22%	-27.27%	30.54%	-	-
Horiz. %	151.20%	121.01%	144.18%	80.50%	94.94%	130.54%	100.00%	-
PBT	256,454	134,517	266,810	89,033	75,721	140,841	140,525	10.54%
YoY %	90.65%	-49.58%	199.68%	17.58%	-46.24%	0.22%	-	-
Horiz. %	182.50%	95.72%	189.87%	63.36%	53.88%	100.22%	100.00%	-
Tax	-77,822	-23,269	-49,607	-20,742	-19,112	-42,665	-40,951	11.28%
YoY %	-234.44%	53.09%	-139.16%	-8.53%	55.20%	-4.19%	-	-
Horiz. %	190.04%	56.82%	121.14%	50.65%	46.67%	104.19%	100.00%	-
NP	178,632	111,248	217,203	68,291	56,609	98,176	99,574	10.22%
YoY %	60.57%	-48.78%	218.06%	20.64%	-42.34%	-1.40%	-	-
Horiz. %	179.40%	111.72%	218.13%	68.58%	56.85%	98.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	177,669	110,601	217,614	67,647	55,662	96,190	99,574	10.12%
YoY %	60.64%	-49.18%	221.69%	21.53%	-42.13%	-3.40%	-	-
Horiz. %	178.43%	111.07%	218.55%	67.94%	55.90%	96.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.35%	17.30%	18.59%	23.30%	25.24%	30.29%	29.14%	-
YoY %	75.43%	-6.94%	-20.21%	-7.69%	-16.67%	3.95%	-	-
Horiz. %	104.15%	59.37%	63.80%	79.96%	86.62%	103.95%	100.00%	-
Total Cost	2,491,256	2,025,449	2,328,659	1,353,067	1,619,872	2,206,789	1,666,181	6.93%
YoY %	23.00%	-13.02%	72.10%	-16.47%	-26.60%	32.45%	-	-
Horiz. %	149.52%	121.56%	139.76%	81.21%	97.22%	132.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,631,787	1,474,243	1,401,378	1,202,019	1,157,395	1,105,247	1,025,223	8.05%
YoY %	10.69%	5.20%	16.59%	3.86%	4.72%	7.81%	-	-
Horiz. %	159.16%	143.80%	136.69%	117.24%	112.89%	107.81%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	39,162	32,760	33,366	16,694	16,725	16,746	16,752	15.19%
YoY %	19.54%	-1.82%	99.87%	-0.19%	-0.13%	-0.04%	-	-
Horiz. %	233.78%	195.56%	199.18%	99.65%	99.84%	99.96%	100.00%	-
Div Payout %	22.04%	29.62%	15.33%	24.68%	30.05%	17.41%	16.82%	-
YoY %	-25.59%	93.22%	-37.88%	-17.87%	72.60%	3.51%	-	-
Horiz. %	131.03%	176.10%	91.14%	146.73%	178.66%	103.51%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	1,631,787	1,474,243	1,401,378	1,202,019	1,157,395	1,105,247	1,025,223	8.05%
YoY %	10.69%	5.20%	16.59%	3.86%	4.72%	7.81%	-	-
Horiz. %	159.16%	143.80%	136.69%	117.24%	112.89%	107.81%	100.00%	-
NOSH	652,714	655,219	667,322	667,788	669,014	669,846	670,080	-0.43%
YoY %	-0.38%	-1.81%	-0.07%	-0.18%	-0.12%	-0.03%	-	-
Horiz. %	97.41%	97.78%	99.59%	99.66%	99.84%	99.97%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	6.69%	5.21%	8.53%	4.80%	3.38%	4.26%	5.64%	-
YoY %	28.41%	-38.92%	77.71%	42.01%	-20.66%	-24.47%	-	-
Horiz. %	118.62%	92.38%	151.24%	85.11%	59.93%	75.53%	100.00%	-
ROE	10.89%	7.50%	15.53%	5.63%	4.81%	8.70%	9.71%	-
YoY %	45.20%	-51.71%	175.84%	17.05%	-44.71%	-10.40%	-	-
Horiz. %	112.15%	77.24%	159.94%	57.98%	49.54%	89.60%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	409.04	326.10	381.50	212.85	250.59	344.10	263.51	7.60%
YoY %	25.43%	-14.52%	79.23%	-15.06%	-27.18%	30.58%	-	-
Horiz. %	155.23%	123.75%	144.78%	80.77%	95.10%	130.58%	100.00%	-
EPS	27.22	16.88	32.61	10.13	8.32	14.36	14.86	10.60%
YoY %	61.26%	-48.24%	221.92%	21.75%	-42.06%	-3.36%	-	-
Horiz. %	183.18%	113.59%	219.45%	68.17%	55.99%	96.64%	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	2.50	2.25	2.10	1.80	1.73	1.65	1.53	8.52%
YoY %	11.11%	7.14%	16.67%	4.05%	4.85%	7.84%	-	-
Horiz. %	163.40%	147.06%	137.25%	117.65%	113.07%	107.84%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 667,484
RPS	397.30	317.96	378.85	211.51	249.48	343.00	262.76	7.13%
YoY %	24.95%	-16.07%	79.12%	-15.22%	-27.27%	30.54%	-	-
Horiz. %	151.20%	121.01%	144.18%	80.50%	94.95%	130.54%	100.00%	-
EPS	26.44	16.46	32.38	10.07	8.28	14.31	14.82	10.12%
YoY %	60.63%	-49.17%	221.55%	21.62%	-42.14%	-3.44%	-	-
Horiz. %	178.41%	111.07%	218.49%	67.95%	55.87%	96.56%	100.00%	-
DPS	5.83	4.88	4.97	2.48	2.49	2.49	2.49	15.22%
YoY %	19.47%	-1.81%	100.40%	-0.40%	0.00%	0.00%	-	-
Horiz. %	234.14%	195.98%	199.60%	99.60%	100.00%	100.00%	100.00%	-
NAPS	2.4283	2.1938	2.0854	1.7887	1.7223	1.6447	1.5256	8.05%
YoY %	10.69%	5.20%	16.59%	3.86%	4.72%	7.81%	-	-
Horiz. %	159.17%	143.80%	136.69%	117.25%	112.89%	107.81%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	5.96	2.09	1.65	1.33	1.25	1.67	1.44	-
P/RPS	1.46	0.64	0.43	0.62	0.50	0.49	0.55	17.66%
YoY %	128.12%	48.84%	-30.65%	24.00%	2.04%	-10.91%	-	-
Horiz. %	265.45%	116.36%	78.18%	112.73%	90.91%	89.09%	100.00%	-
P/EPS	21.90	12.38	5.06	13.13	15.02	11.63	9.69	14.54%
YoY %	76.90%	144.66%	-61.46%	-12.58%	29.15%	20.02%	-	-
Horiz. %	226.01%	127.76%	52.22%	135.50%	155.01%	120.02%	100.00%	-
EY	4.57	8.08	19.76	7.62	6.66	8.60	10.32	-12.68%
YoY %	-43.44%	-59.11%	159.32%	14.41%	-22.56%	-16.67%	-	-
Horiz. %	44.28%	78.29%	191.47%	73.84%	64.53%	83.33%	100.00%	-
DY	1.01	2.39	3.03	1.88	2.00	1.50	1.74	-8.66%
YoY %	-57.74%	-21.12%	61.17%	-6.00%	33.33%	-13.79%	-	-
Horiz. %	58.05%	137.36%	174.14%	108.05%	114.94%	86.21%	100.00%	-
P/NAPS	2.38	0.93	0.79	0.74	0.72	1.01	0.94	16.73%
YoY %	155.91%	17.72%	6.76%	2.78%	-28.71%	7.45%	-	-
Horiz. %	253.19%	98.94%	84.04%	78.72%	76.60%	107.45%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	19/11/10	18/11/09	17/11/08	15/11/07	20/11/06	16/11/05	18/11/04	-
Price	5.62	2.61	1.15	2.45	1.29	1.38	1.68	-
P/RPS	1.37	0.80	0.30	1.15	0.51	0.40	0.64	13.51%
YoY %	71.25%	166.67%	-73.91%	125.49%	27.50%	-37.50%	-	-
Horiz. %	214.06%	125.00%	46.88%	179.69%	79.69%	62.50%	100.00%	-
P/EPS	20.65	15.46	3.53	24.19	15.50	9.61	11.31	10.54%
YoY %	33.57%	337.96%	-85.41%	56.06%	61.29%	-15.03%	-	-
Horiz. %	182.58%	136.69%	31.21%	213.88%	137.05%	84.97%	100.00%	-
EY	4.84	6.47	28.36	4.13	6.45	10.41	8.85	-9.56%
YoY %	-25.19%	-77.19%	586.68%	-35.97%	-38.04%	17.63%	-	-
Horiz. %	54.69%	73.11%	320.45%	46.67%	72.88%	117.63%	100.00%	-
DY	1.07	1.92	4.35	1.02	1.94	1.81	1.49	-5.36%
YoY %	-44.27%	-55.86%	326.47%	-47.42%	7.18%	21.48%	-	-
Horiz. %	71.81%	128.86%	291.95%	68.46%	130.20%	121.48%	100.00%	-
P/NAPS	2.25	1.16	0.55	1.36	0.75	0.84	1.10	12.66%
YoY %	93.97%	110.91%	-59.56%	81.33%	-10.71%	-23.64%	-	-
Horiz. %	204.55%	105.45%	50.00%	123.64%	68.18%	76.36%	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