[TCHONG] YoY TTM Result on 30-Sep-2004 [#3]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

18-Nov-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

30-Sep-2004 [#3]

Profit Trend

QoQ- 1.26%

YoY- 39.32%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
TTM Result
Revenue	1,853,916	2,320,769	2,924,427	2,235,593	1,599,077	1,460,489	1,474,101	3.89%
YoY %	-20.12%	-20.64%	30.81%	39.81%	9.49%	-0.92%	-	-
Horiz. %	125.77%	157.44%	198.39%	151.66%	108.48%	99.08%	100.00%	-
PBT	99,268	117,984	182,190	180,798	135,301	151,899	148,731	-6.51%
YoY %	-15.86%	-35.24%	0.77%	33.63%	-10.93%	2.13%	-	-
Horiz. %	66.74%	79.33%	122.50%	121.56%	90.97%	102.13%	100.00%	-
Tax	-26,501	-25,983	-57,706	-52,064	-42,901	-45,177	-37,887	-5.78%
YoY %	-1.99%	54.97%	-10.84%	-21.36%	5.04%	-19.24%	-	-
Horiz. %	69.95%	68.58%	152.31%	137.42%	113.23%	119.24%	100.00%	-
NP	72,767	92,001	124,484	128,734	92,400	106,722	110,844	-6.77%
YoY %	-20.91%	-26.09%	-3.30%	39.32%	-13.42%	-3.72%	-	-
Horiz. %	65.65%	83.00%	112.31%	116.14%	83.36%	96.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	71,953	90,398	123,436	128,734	92,400	107,496	110,844	-6.94%
YoY %	-20.40%	-26.77%	-4.12%	39.32%	-14.04%	-3.02%	-	-
Horiz. %	64.91%	81.55%	111.36%	116.14%	83.36%	96.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.70%	22.02%	31.67%	28.80%	31.71%	29.74%	25.47%	-
YoY %	21.25%	-30.47%	9.97%	-9.18%	6.62%	16.76%	-	-
Horiz. %	104.83%	86.45%	124.34%	113.07%	124.50%	116.76%	100.00%	-
Total Cost	1,781,149	2,228,768	2,799,943	2,106,859	1,506,677	1,353,767	1,363,257	4.55%
YoY %	-20.08%	-20.40%	32.90%	39.83%	11.30%	-0.70%	-	-
Horiz. %	130.65%	163.49%	205.39%	154.55%	110.52%	99.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,201,472	1,159,712	1,106,360	1,026,146	939,008	893,472	820,265	6.56%
YoY %	3.60%	4.82%	7.82%	9.28%	5.10%	8.92%	-	-
Horiz. %	146.47%	141.38%	134.88%	125.10%	114.48%	108.92%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Dividend
Div	33,536	50,296	50,241	83,775	43,765	40,647	40,614	-3.13%
YoY %	-33.32%	0.11%	-40.03%	91.42%	7.67%	0.08%	-	-
Horiz. %	82.57%	123.84%	123.70%	206.27%	107.76%	100.08%	100.00%	-
Div Payout %	46.61%	55.64%	40.70%	65.08%	47.37%	37.81%	36.64%	-
YoY %	-16.23%	36.71%	-37.46%	37.39%	25.28%	3.19%	-	-
Horiz. %	127.21%	151.86%	111.08%	177.62%	129.28%	103.19%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Equity
Net Worth	1,201,472	1,159,712	1,106,360	1,026,146	939,008	893,472	820,265	6.56%
YoY %	3.60%	4.82%	7.82%	9.28%	5.10%	8.92%	-	-
Horiz. %	146.47%	141.38%	134.88%	125.10%	114.48%	108.92%	100.00%	-
NOSH	667,484	670,353	670,521	670,683	670,720	671,784	672,348	-0.12%
YoY %	-0.43%	-0.03%	-0.02%	-0.01%	-0.16%	-0.08%	-	-
Horiz. %	99.28%	99.70%	99.73%	99.75%	99.76%	99.92%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Ratio Analysis
NP Margin	3.93%	3.96%	4.26%	5.76%	5.78%	7.31%	7.52%	-
YoY %	-0.76%	-7.04%	-26.04%	-0.35%	-20.93%	-2.79%	-	-
Horiz. %	52.26%	52.66%	56.65%	76.60%	76.86%	97.21%	100.00%	-
ROE	5.99%	7.79%	11.16%	12.55%	9.84%	12.03%	13.51%	-
YoY %	-23.11%	-30.20%	-11.08%	27.54%	-18.20%	-10.95%	-	-
Horiz. %	44.34%	57.66%	82.61%	92.89%	72.83%	89.05%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Per Share
RPS	277.75	346.20	436.14	333.33	238.41	217.40	219.25	4.01%
YoY %	-19.77%	-20.62%	30.84%	39.81%	9.66%	-0.84%	-	-
Horiz. %	126.68%	157.90%	198.92%	152.03%	108.74%	99.16%	100.00%	-
EPS	10.78	13.49	18.41	19.19	13.78	16.00	16.49	-6.83%
YoY %	-20.09%	-26.72%	-4.06%	39.26%	-13.88%	-2.97%	-	-
Horiz. %	65.37%	81.81%	111.64%	116.37%	83.57%	97.03%	100.00%	-
DPS	5.00	7.50	7.50	12.50	6.53	6.00	6.00	-2.99%
YoY %	-33.33%	0.00%	-40.00%	91.42%	8.83%	0.00%	-	-
Horiz. %	83.33%	125.00%	125.00%	208.33%	108.83%	100.00%	100.00%	-
NAPS	1.80	1.73	1.65	1.53	1.40	1.33	1.22	6.69%
YoY %	4.05%	4.85%	7.84%	9.29%	5.26%	9.02%	-	-
Horiz. %	147.54%	141.80%	135.25%	125.41%	114.75%	109.02%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Adjusted Per Share Value based on latest NOSH - 670,683
RPS	284.40	356.02	448.62	342.95	245.31	224.05	226.13	3.89%
YoY %	-20.12%	-20.64%	30.81%	39.80%	9.49%	-0.92%	-	-
Horiz. %	125.77%	157.44%	198.39%	151.66%	108.48%	99.08%	100.00%	-
EPS	11.04	13.87	18.94	19.75	14.17	16.49	17.00	-6.93%
YoY %	-20.40%	-26.77%	-4.10%	39.38%	-14.07%	-3.00%	-	-
Horiz. %	64.94%	81.59%	111.41%	116.18%	83.35%	97.00%	100.00%	-
DPS	5.14	7.72	7.71	12.85	6.71	6.24	6.23	-3.15%
YoY %	-33.42%	0.13%	-40.00%	91.51%	7.53%	0.16%	-	-
Horiz. %	82.50%	123.92%	123.76%	206.26%	107.70%	100.16%	100.00%	-
NAPS	1.8431	1.7791	1.6972	1.5742	1.4405	1.3706	1.2583	6.56%
YoY %	3.60%	4.83%	7.81%	9.28%	5.10%	8.92%	-	-
Horiz. %	146.48%	141.39%	134.88%	125.11%	114.48%	108.92%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	28/09/01	-
Price	1.33	1.25	1.67	1.44	1.27	1.04	1.27	-
P/RPS	0.48	0.36	0.38	0.43	0.53	0.48	0.58	-3.10%
YoY %	33.33%	-5.26%	-11.63%	-18.87%	10.42%	-17.24%	-	-
Horiz. %	82.76%	62.07%	65.52%	74.14%	91.38%	82.76%	100.00%	-
P/EPS	12.34	9.27	9.07	7.50	9.22	6.50	7.70	8.17%
YoY %	33.12%	2.21%	20.93%	-18.66%	41.85%	-15.58%	-	-
Horiz. %	160.26%	120.39%	117.79%	97.40%	119.74%	84.42%	100.00%	-
EY	8.11	10.79	11.02	13.33	10.85	15.39	12.98	-7.53%
YoY %	-24.84%	-2.09%	-17.33%	22.86%	-29.50%	18.57%	-	-
Horiz. %	62.48%	83.13%	84.90%	102.70%	83.59%	118.57%	100.00%	-
DY	3.76	6.00	4.49	8.68	5.14	5.77	4.72	-3.71%
YoY %	-37.33%	33.63%	-48.27%	68.87%	-10.92%	22.25%	-	-
Horiz. %	79.66%	127.12%	95.13%	183.90%	108.90%	122.25%	100.00%	-
P/NAPS	0.74	0.72	1.01	0.94	0.91	0.78	1.04	-5.51%
YoY %	2.78%	-28.71%	7.45%	3.30%	16.67%	-25.00%	-	-
Horiz. %	71.15%	69.23%	97.12%	90.38%	87.50%	75.00%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Announcement Date
Date	15/11/07	20/11/06	16/11/05	18/11/04	13/11/03	11/11/02	15/11/01	-
Price	2.45	1.29	1.38	1.68	1.24	1.07	1.35	-
P/RPS	0.88	0.37	0.32	0.50	0.52	0.49	0.62	6.00%
YoY %	137.84%	15.62%	-36.00%	-3.85%	6.12%	-20.97%	-	-
Horiz. %	141.94%	59.68%	51.61%	80.65%	83.87%	79.03%	100.00%	-
P/EPS	22.73	9.57	7.50	8.75	9.00	6.69	8.19	18.53%
YoY %	137.51%	27.60%	-14.29%	-2.78%	34.53%	-18.32%	-	-
Horiz. %	277.53%	116.85%	91.58%	106.84%	109.89%	81.68%	100.00%	-
EY	4.40	10.45	13.34	11.43	11.11	14.95	12.21	-15.63%
YoY %	-57.89%	-21.66%	16.71%	2.88%	-25.69%	22.44%	-	-
Horiz. %	36.04%	85.59%	109.25%	93.61%	90.99%	122.44%	100.00%	-
DY	2.04	5.81	5.43	7.44	5.26	5.61	4.44	-12.15%
YoY %	-64.89%	7.00%	-27.02%	41.44%	-6.24%	26.35%	-	-
Horiz. %	45.95%	130.86%	122.30%	167.57%	118.47%	126.35%	100.00%	-
P/NAPS	1.36	0.75	0.84	1.10	0.89	0.80	1.11	3.44%
YoY %	81.33%	-10.71%	-23.64%	23.60%	11.25%	-27.93%	-	-
Horiz. %	122.52%	67.57%	75.68%	99.10%	80.18%	72.07%	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