[TCHONG] YoY Quarter Result on 30-Jun-2004 [#2]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

12-Aug-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

30-Jun-2004 [#2]

Profit Trend

QoQ- 10.27%

YoY- 40.28%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Quarter Result
Revenue	430,023	543,390	812,435	632,296	371,026	385,335	409,153	0.83%
YoY %	-20.86%	-33.12%	28.49%	70.42%	-3.71%	-5.82%	-	-
Horiz. %	105.10%	132.81%	198.57%	154.54%	90.68%	94.18%	100.00%	-
PBT	26,299	22,883	46,063	50,147	36,090	46,578	48,157	-9.58%
YoY %	14.93%	-50.32%	-8.14%	38.95%	-22.52%	-3.28%	-	-
Horiz. %	54.61%	47.52%	95.65%	104.13%	74.94%	96.72%	100.00%	-
Tax	-4,277	-7,311	-13,839	-14,389	-11,074	-13,952	-13,417	-17.34%
YoY %	41.50%	47.17%	3.82%	-29.93%	20.63%	-3.99%	-	-
Horiz. %	31.88%	54.49%	103.15%	107.24%	82.54%	103.99%	100.00%	-
NP	22,022	15,572	32,224	35,758	25,016	32,626	34,740	-7.31%
YoY %	41.42%	-51.68%	-9.88%	42.94%	-23.32%	-6.09%	-	-
Horiz. %	63.39%	44.82%	92.76%	102.93%	72.01%	93.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,931	15,158	31,647	35,758	25,491	32,626	34,740	-7.37%
YoY %	44.68%	-52.10%	-11.50%	40.28%	-21.87%	-6.09%	-	-
Horiz. %	63.13%	43.63%	91.10%	102.93%	73.38%	93.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.26%	31.95%	30.04%	28.69%	30.68%	29.95%	27.86%	-
YoY %	-49.11%	6.36%	4.71%	-6.49%	2.44%	7.50%	-	-
Horiz. %	58.36%	114.68%	107.82%	102.98%	110.12%	107.50%	100.00%	-
Total Cost	408,001	527,818	780,211	596,538	346,010	352,709	374,413	1.44%
YoY %	-22.70%	-32.35%	30.79%	72.40%	-1.90%	-5.80%	-	-
Horiz. %	108.97%	140.97%	208.38%	159.33%	92.41%	94.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,183,471	1,167,031	1,092,894	1,011,134	943,098	879,425	806,344	6.60%
YoY %	1.41%	6.78%	8.09%	7.21%	7.24%	9.06%	-	-
Horiz. %	146.77%	144.73%	135.54%	125.40%	116.96%	109.06%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	16,715	16,767	16,762	16,740	13,668	13,426	20,158	-3.07%
YoY %	-0.31%	0.03%	0.13%	22.48%	1.80%	-33.40%	-	-
Horiz. %	82.92%	83.18%	83.15%	83.04%	67.80%	66.60%	100.00%	-
Div Payout %	76.22%	110.62%	52.97%	46.82%	53.62%	41.15%	58.03%	-
YoY %	-31.10%	108.84%	13.14%	-12.68%	30.30%	-29.09%	-	-
Horiz. %	131.35%	190.63%	91.28%	80.68%	92.40%	70.91%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	1,183,471	1,167,031	1,092,894	1,011,134	943,098	879,425	806,344	6.60%
YoY %	1.41%	6.78%	8.09%	7.21%	7.24%	9.06%	-	-
Horiz. %	146.77%	144.73%	135.54%	125.40%	116.96%	109.06%	100.00%	-
NOSH	668,628	670,707	670,487	669,625	683,404	671,316	671,953	-0.08%
YoY %	-0.31%	0.03%	0.13%	-2.02%	1.80%	-0.09%	-	-
Horiz. %	99.51%	99.81%	99.78%	99.65%	101.70%	99.91%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	5.12%	2.87%	3.97%	5.66%	6.74%	8.47%	8.49%	-
YoY %	78.40%	-27.71%	-29.86%	-16.02%	-20.43%	-0.24%	-	-
Horiz. %	60.31%	33.80%	46.76%	66.67%	79.39%	99.76%	100.00%	-
ROE	1.85%	1.30%	2.90%	3.54%	2.70%	3.71%	4.31%	-
YoY %	42.31%	-55.17%	-18.08%	31.11%	-27.22%	-13.92%	-	-
Horiz. %	42.92%	30.16%	67.29%	82.13%	62.65%	86.08%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	64.31	81.02	121.17	94.43	54.29	57.40	60.89	0.91%
YoY %	-20.62%	-33.14%	28.32%	73.94%	-5.42%	-5.73%	-	-
Horiz. %	105.62%	133.06%	199.00%	155.08%	89.16%	94.27%	100.00%	-
EPS	3.28	2.26	4.72	5.34	3.73	4.86	5.17	-7.30%
YoY %	45.13%	-52.12%	-11.61%	43.16%	-23.25%	-6.00%	-	-
Horiz. %	63.44%	43.71%	91.30%	103.29%	72.15%	94.00%	100.00%	-
DPS	2.50	2.50	2.50	2.50	2.00	2.00	3.00	-2.99%
YoY %	0.00%	0.00%	0.00%	25.00%	0.00%	-33.33%	-	-
Horiz. %	83.33%	83.33%	83.33%	83.33%	66.67%	66.67%	100.00%	-
NAPS	1.77	1.74	1.63	1.51	1.38	1.31	1.20	6.68%
YoY %	1.72%	6.75%	7.95%	9.42%	5.34%	9.17%	-	-
Horiz. %	147.50%	145.00%	135.83%	125.83%	115.00%	109.17%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 669,625
RPS	65.97	83.36	124.63	97.00	56.92	59.11	62.77	0.83%
YoY %	-20.86%	-33.11%	28.48%	70.41%	-3.70%	-5.83%	-	-
Horiz. %	105.10%	132.80%	198.55%	154.53%	90.68%	94.17%	100.00%	-
EPS	3.36	2.33	4.85	5.49	3.91	5.00	5.33	-7.39%
YoY %	44.21%	-51.96%	-11.66%	40.41%	-21.80%	-6.19%	-	-
Horiz. %	63.04%	43.71%	90.99%	103.00%	73.36%	93.81%	100.00%	-
DPS	2.56	2.57	2.57	2.57	2.10	2.06	3.09	-3.08%
YoY %	-0.39%	0.00%	0.00%	22.38%	1.94%	-33.33%	-	-
Horiz. %	82.85%	83.17%	83.17%	83.17%	67.96%	66.67%	100.00%	-
NAPS	1.8155	1.7903	1.6766	1.5511	1.4468	1.3491	1.237	6.60%
YoY %	1.41%	6.78%	8.09%	7.21%	7.24%	9.06%	-	-
Horiz. %	146.77%	144.73%	135.54%	125.39%	116.96%	109.06%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	1.25	1.40	1.64	1.22	1.12	1.36	1.25	-
P/RPS	1.94	1.73	1.35	1.29	2.06	2.37	2.05	-0.91%
YoY %	12.14%	28.15%	4.65%	-37.38%	-13.08%	15.61%	-	-
Horiz. %	94.63%	84.39%	65.85%	62.93%	100.49%	115.61%	100.00%	-
P/EPS	38.11	61.95	34.75	22.85	30.03	27.98	24.18	7.87%
YoY %	-38.48%	78.27%	52.08%	-23.91%	7.33%	15.72%	-	-
Horiz. %	157.61%	256.20%	143.71%	94.50%	124.19%	115.72%	100.00%	-
EY	2.62	1.61	2.88	4.38	3.33	3.57	4.14	-7.33%
YoY %	62.73%	-44.10%	-34.25%	31.53%	-6.72%	-13.77%	-	-
Horiz. %	63.29%	38.89%	69.57%	105.80%	80.43%	86.23%	100.00%	-
DY	2.00	1.79	1.52	2.05	1.79	1.47	2.40	-2.99%
YoY %	11.73%	17.76%	-25.85%	14.53%	21.77%	-38.75%	-	-
Horiz. %	83.33%	74.58%	63.33%	85.42%	74.58%	61.25%	100.00%	-
P/NAPS	0.71	0.80	1.01	0.81	0.81	1.04	1.04	-6.16%
YoY %	-11.25%	-20.79%	24.69%	0.00%	-22.12%	0.00%	-	-
Horiz. %	68.27%	76.92%	97.12%	77.88%	77.88%	100.00%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	16/08/07	17/08/06	17/08/05	12/08/04	14/08/03	13/08/02	22/08/01	-
Price	1.20	1.36	1.71	1.30	1.26	1.17	1.47	-
P/RPS	1.87	1.68	1.41	1.38	2.32	2.04	2.41	-4.13%
YoY %	11.31%	19.15%	2.17%	-40.52%	13.73%	-15.35%	-	-
Horiz. %	77.59%	69.71%	58.51%	57.26%	96.27%	84.65%	100.00%	-
P/EPS	36.59	60.18	36.23	24.34	33.78	24.07	28.43	4.29%
YoY %	-39.20%	66.11%	48.85%	-27.95%	40.34%	-15.34%	-	-
Horiz. %	128.70%	211.68%	127.44%	85.61%	118.82%	84.66%	100.00%	-
EY	2.73	1.66	2.76	4.11	2.96	4.15	3.52	-4.14%
YoY %	64.46%	-39.86%	-32.85%	38.85%	-28.67%	17.90%	-	-
Horiz. %	77.56%	47.16%	78.41%	116.76%	84.09%	117.90%	100.00%	-
DY	2.08	1.84	1.46	1.92	1.59	1.71	2.04	0.32%
YoY %	13.04%	26.03%	-23.96%	20.75%	-7.02%	-16.18%	-	-
Horiz. %	101.96%	90.20%	71.57%	94.12%	77.94%	83.82%	100.00%	-
P/NAPS	0.68	0.78	1.05	0.86	0.91	0.89	1.23	-9.40%
YoY %	-12.82%	-25.71%	22.09%	-5.49%	2.25%	-27.64%	-	-
Horiz. %	55.28%	63.41%	85.37%	69.92%	73.98%	72.36%	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