[TCHONG] YoY TTM Result on 30-Jun-2005 [#2]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

17-Aug-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

30-Jun-2005 [#2]

Profit Trend

QoQ- -3.15%

YoY- -0.47%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
TTM Result
Revenue	2,578,230	1,770,953	2,621,853	2,704,989	2,130,652	1,484,630	1,460,104	9.93%
YoY %	45.58%	-32.45%	-3.07%	26.96%	43.51%	1.68%	-	-
Horiz. %	176.58%	121.29%	179.57%	185.26%	145.92%	101.68%	100.00%	-
PBT	229,995	71,241	143,244	184,052	179,008	136,398	149,493	7.43%
YoY %	222.84%	-50.27%	-22.17%	2.82%	31.24%	-8.76%	-	-
Horiz. %	153.85%	47.66%	95.82%	123.12%	119.74%	91.24%	100.00%	-
Tax	-42,007	-16,536	-37,985	-56,947	-51,882	-43,279	-44,359	-0.90%
YoY %	-154.03%	56.47%	33.30%	-9.76%	-19.88%	2.43%	-	-
Horiz. %	94.70%	37.28%	85.63%	128.38%	116.96%	97.57%	100.00%	-
NP	187,988	54,705	105,259	127,105	127,126	93,119	105,134	10.16%
YoY %	243.64%	-48.03%	-17.19%	-0.02%	36.52%	-11.43%	-	-
Horiz. %	178.81%	52.03%	100.12%	120.90%	120.92%	88.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	187,292	53,929	103,544	126,528	127,126	93,119	105,908	9.95%
YoY %	247.29%	-47.92%	-18.17%	-0.47%	36.52%	-12.08%	-	-
Horiz. %	176.84%	50.92%	97.77%	119.47%	120.03%	87.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.26%	23.21%	26.52%	30.94%	28.98%	31.73%	29.67%	-
YoY %	-21.33%	-12.48%	-14.29%	6.76%	-8.67%	6.94%	-	-
Horiz. %	61.54%	78.23%	89.38%	104.28%	97.67%	106.94%	100.00%	-
Total Cost	2,390,242	1,716,248	2,516,594	2,577,884	2,003,526	1,391,511	1,354,970	9.91%
YoY %	39.27%	-31.80%	-2.38%	28.67%	43.98%	2.70%	-	-
Horiz. %	176.41%	126.66%	185.73%	190.25%	147.86%	102.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,328,095	1,183,471	1,167,031	1,092,894	1,011,134	943,098	879,425	7.10%
YoY %	12.22%	1.41%	6.78%	8.09%	7.21%	7.24%	-	-
Horiz. %	151.02%	134.57%	132.70%	124.27%	114.98%	107.24%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	66,759	33,536	50,296	50,241	83,775	43,765	40,647	8.61%
YoY %	99.07%	-33.32%	0.11%	-40.03%	91.42%	7.67%	-	-
Horiz. %	164.24%	82.51%	123.74%	123.60%	206.10%	107.67%	100.00%	-
Div Payout %	35.64%	62.19%	48.58%	39.71%	65.90%	47.00%	38.38%	-
YoY %	-42.69%	28.02%	22.34%	-39.74%	40.21%	22.46%	-	-
Horiz. %	92.86%	162.04%	126.58%	103.47%	171.70%	122.46%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	1,328,095	1,183,471	1,167,031	1,092,894	1,011,134	943,098	879,425	7.10%
YoY %	12.22%	1.41%	6.78%	8.09%	7.21%	7.24%	-	-
Horiz. %	151.02%	134.57%	132.70%	124.27%	114.98%	107.24%	100.00%	-
NOSH	667,384	668,628	670,707	670,487	669,625	683,404	671,316	-0.09%
YoY %	-0.19%	-0.31%	0.03%	0.13%	-2.02%	1.80%	-	-
Horiz. %	99.41%	99.60%	99.91%	99.88%	99.75%	101.80%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	7.29%	3.09%	4.01%	4.70%	5.97%	6.27%	7.20%	-
YoY %	135.92%	-22.94%	-14.68%	-21.27%	-4.78%	-12.92%	-	-
Horiz. %	101.25%	42.92%	55.69%	65.28%	82.92%	87.08%	100.00%	-
ROE	14.10%	4.56%	8.87%	11.58%	12.57%	9.87%	12.04%	-
YoY %	209.21%	-48.59%	-23.40%	-7.88%	27.36%	-18.02%	-	-
Horiz. %	117.11%	37.87%	73.67%	96.18%	104.40%	81.98%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	386.32	264.86	390.91	403.44	318.19	217.24	217.50	10.03%
YoY %	45.86%	-32.25%	-3.11%	26.79%	46.47%	-0.12%	-	-
Horiz. %	177.62%	121.77%	179.73%	185.49%	146.29%	99.88%	100.00%	-
EPS	28.06	8.07	15.44	18.87	18.98	13.63	15.78	10.05%
YoY %	247.71%	-47.73%	-18.18%	-0.58%	39.25%	-13.62%	-	-
Horiz. %	177.82%	51.14%	97.85%	119.58%	120.28%	86.38%	100.00%	-
DPS	10.00	5.00	7.50	7.50	12.50	6.40	6.00	8.87%
YoY %	100.00%	-33.33%	0.00%	-40.00%	95.31%	6.67%	-	-
Horiz. %	166.67%	83.33%	125.00%	125.00%	208.33%	106.67%	100.00%	-
NAPS	1.99	1.77	1.74	1.63	1.51	1.38	1.31	7.21%
YoY %	12.43%	1.72%	6.75%	7.95%	9.42%	5.34%	-	-
Horiz. %	151.91%	135.11%	132.82%	124.43%	115.27%	105.34%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 670,487
RPS	383.67	263.53	390.16	402.53	317.06	220.93	217.28	9.93%
YoY %	45.59%	-32.46%	-3.07%	26.96%	43.51%	1.68%	-	-
Horiz. %	176.58%	121.29%	179.57%	185.26%	145.92%	101.68%	100.00%	-
EPS	27.87	8.03	15.41	18.83	18.92	13.86	15.76	9.95%
YoY %	247.07%	-47.89%	-18.16%	-0.48%	36.51%	-12.06%	-	-
Horiz. %	176.84%	50.95%	97.78%	119.48%	120.05%	87.94%	100.00%	-
DPS	9.93	4.99	7.48	7.48	12.47	6.51	6.05	8.60%
YoY %	99.00%	-33.29%	0.00%	-40.02%	91.55%	7.60%	-	-
Horiz. %	164.13%	82.48%	123.64%	123.64%	206.12%	107.60%	100.00%	-
NAPS	1.9763	1.7611	1.7367	1.6263	1.5047	1.4034	1.3087	7.10%
YoY %	12.22%	1.40%	6.79%	8.08%	7.22%	7.24%	-	-
Horiz. %	151.01%	134.57%	132.70%	124.27%	114.98%	107.24%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	1.81	1.25	1.40	1.64	1.22	1.12	1.36	-
P/RPS	0.47	0.47	0.36	0.41	0.38	0.52	0.63	-4.76%
YoY %	0.00%	30.56%	-12.20%	7.89%	-26.92%	-17.46%	-	-
Horiz. %	74.60%	74.60%	57.14%	65.08%	60.32%	82.54%	100.00%	-
P/EPS	6.45	15.50	9.07	8.69	6.43	8.22	8.62	-4.71%
YoY %	-58.39%	70.89%	4.37%	35.15%	-21.78%	-4.64%	-	-
Horiz. %	74.83%	179.81%	105.22%	100.81%	74.59%	95.36%	100.00%	-
EY	15.50	6.45	11.03	11.51	15.56	12.17	11.60	4.94%
YoY %	140.31%	-41.52%	-4.17%	-26.03%	27.86%	4.91%	-	-
Horiz. %	133.62%	55.60%	95.09%	99.22%	134.14%	104.91%	100.00%	-
DY	5.52	4.00	5.36	4.57	10.25	5.72	4.41	3.80%
YoY %	38.00%	-25.37%	17.29%	-55.41%	79.20%	29.71%	-	-
Horiz. %	125.17%	90.70%	121.54%	103.63%	232.43%	129.71%	100.00%	-
P/NAPS	0.91	0.71	0.80	1.01	0.81	0.81	1.04	-2.19%
YoY %	28.17%	-11.25%	-20.79%	24.69%	0.00%	-22.12%	-	-
Horiz. %	87.50%	68.27%	76.92%	97.12%	77.88%	77.88%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	27/08/08	16/08/07	17/08/06	17/08/05	12/08/04	14/08/03	13/08/02	-
Price	1.53	1.20	1.36	1.71	1.30	1.26	1.17	-
P/RPS	0.40	0.45	0.35	0.42	0.41	0.58	0.54	-4.87%
YoY %	-11.11%	28.57%	-16.67%	2.44%	-29.31%	7.41%	-	-
Horiz. %	74.07%	83.33%	64.81%	77.78%	75.93%	107.41%	100.00%	-
P/EPS	5.45	14.88	8.81	9.06	6.85	9.25	7.42	-5.00%
YoY %	-63.37%	68.90%	-2.76%	32.26%	-25.95%	24.66%	-	-
Horiz. %	73.45%	200.54%	118.73%	122.10%	92.32%	124.66%	100.00%	-
EY	18.34	6.72	11.35	11.04	14.60	10.81	13.48	5.26%
YoY %	172.92%	-40.79%	2.81%	-24.38%	35.06%	-19.81%	-	-
Horiz. %	136.05%	49.85%	84.20%	81.90%	108.31%	80.19%	100.00%	-
DY	6.54	4.17	5.51	4.39	9.62	5.08	5.13	4.12%
YoY %	56.83%	-24.32%	25.51%	-54.37%	89.37%	-0.97%	-	-
Horiz. %	127.49%	81.29%	107.41%	85.58%	187.52%	99.03%	100.00%	-
P/NAPS	0.77	0.68	0.78	1.05	0.86	0.91	0.89	-2.38%
YoY %	13.24%	-12.82%	-25.71%	22.09%	-5.49%	2.25%	-	-
Horiz. %	86.52%	76.40%	87.64%	117.98%	96.63%	102.25%	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