[TCHONG] YoY TTM Result on 31-Dec-2006 [#4]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

22-Feb-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Dec-2006 [#4]

Profit Trend

QoQ- -33.66%

YoY- -54.2%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
TTM Result
Revenue	2,856,886	3,195,826	1,863,177	2,109,039	2,949,253	2,385,217	1,677,517	9.27%
YoY %	-10.61%	71.53%	-11.66%	-28.49%	23.65%	42.19%	-	-
Horiz. %	170.30%	190.51%	111.07%	125.72%	175.81%	142.19%	100.00%	-
PBT	177,226	307,208	123,074	85,956	183,104	182,363	149,998	2.81%
YoY %	-42.31%	149.61%	43.18%	-53.06%	0.41%	21.58%	-	-
Horiz. %	118.15%	204.81%	82.05%	57.30%	122.07%	121.58%	100.00%	-
Tax	-22,922	-61,489	-22,934	-24,871	-50,474	-55,543	-43,973	-10.28%
YoY %	62.72%	-168.11%	7.79%	50.73%	9.13%	-26.31%	-	-
Horiz. %	52.13%	139.83%	52.15%	56.56%	114.78%	126.31%	100.00%	-
NP	154,304	245,719	100,140	61,085	132,630	126,820	106,025	6.44%
YoY %	-37.20%	145.38%	63.94%	-53.94%	4.58%	19.61%	-	-
Horiz. %	145.54%	231.76%	94.45%	57.61%	125.09%	119.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	153,326	245,801	99,568	59,968	130,926	126,820	106,025	6.33%
YoY %	-37.62%	146.87%	66.04%	-54.20%	3.24%	19.61%	-	-
Horiz. %	144.61%	231.83%	93.91%	56.56%	123.49%	119.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.93%	20.02%	18.63%	28.93%	27.57%	30.46%	29.32%	-
YoY %	-35.41%	7.46%	-35.60%	4.93%	-9.49%	3.89%	-	-
Horiz. %	44.10%	68.28%	63.54%	98.67%	94.03%	103.89%	100.00%	-
Total Cost	2,702,582	2,950,107	1,763,037	2,047,954	2,816,623	2,258,397	1,571,492	9.44%
YoY %	-8.39%	67.33%	-13.91%	-27.29%	24.72%	43.71%	-	-
Horiz. %	171.98%	187.73%	112.19%	130.32%	179.23%	143.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,515,333	1,425,930	1,235,436	1,170,761	1,166,807	1,051,247	965,296	7.79%
YoY %	6.27%	15.42%	5.52%	0.34%	10.99%	8.90%	-	-
Horiz. %	156.98%	147.72%	127.99%	121.29%	120.88%	108.90%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Dividend
Div	71,574	66,530	50,105	33,588	50,291	50,219	80,702	-1.97%
YoY %	7.58%	32.78%	49.18%	-33.21%	0.14%	-37.77%	-	-
Horiz. %	88.69%	82.44%	62.09%	41.62%	62.32%	62.23%	100.00%	-
Div Payout %	46.68%	27.07%	50.32%	56.01%	38.41%	39.60%	76.12%	-
YoY %	72.44%	-46.20%	-10.16%	45.82%	-3.01%	-47.98%	-	-
Horiz. %	61.32%	35.56%	66.11%	73.58%	50.46%	52.02%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Equity
Net Worth	1,515,333	1,425,930	1,235,436	1,170,761	1,166,807	1,051,247	965,296	7.79%
YoY %	6.27%	15.42%	5.52%	0.34%	10.99%	8.90%	-	-
Horiz. %	156.98%	147.72%	127.99%	121.29%	120.88%	108.90%	100.00%	-
NOSH	653,161	663,223	667,803	672,812	670,579	669,584	670,344	-0.43%
YoY %	-1.52%	-0.69%	-0.74%	0.33%	0.15%	-0.11%	-	-
Horiz. %	97.44%	98.94%	99.62%	100.37%	100.04%	99.89%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Ratio Analysis
NP Margin	5.40%	7.69%	5.37%	2.90%	4.50%	5.32%	6.32%	-
YoY %	-29.78%	43.20%	85.17%	-35.56%	-15.41%	-15.82%	-	-
Horiz. %	85.44%	121.68%	84.97%	45.89%	71.20%	84.18%	100.00%	-
ROE	10.12%	17.24%	8.06%	5.12%	11.22%	12.06%	10.98%	-
YoY %	-41.30%	113.90%	57.42%	-54.37%	-6.97%	9.84%	-	-
Horiz. %	92.17%	157.01%	73.41%	46.63%	102.19%	109.84%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Per Share
RPS	437.39	481.86	279.00	313.47	439.81	356.22	250.25	9.74%
YoY %	-9.23%	72.71%	-11.00%	-28.73%	23.47%	42.35%	-	-
Horiz. %	174.78%	192.55%	111.49%	125.26%	175.75%	142.35%	100.00%	-
EPS	23.47	37.06	14.91	8.91	19.52	18.94	15.82	6.78%
YoY %	-36.67%	148.56%	67.34%	-54.35%	3.06%	19.72%	-	-
Horiz. %	148.36%	234.26%	94.25%	56.32%	123.39%	119.72%	100.00%	-
DPS	11.00	10.00	7.50	5.00	7.50	7.50	12.04	-1.49%
YoY %	10.00%	33.33%	50.00%	-33.33%	0.00%	-37.71%	-	-
Horiz. %	91.36%	83.06%	62.29%	41.53%	62.29%	62.29%	100.00%	-
NAPS	2.32	2.15	1.85	1.7401	1.74	1.57	1.44	8.26%
YoY %	7.91%	16.22%	6.32%	0.01%	10.83%	9.03%	-	-
Horiz. %	161.11%	149.31%	128.47%	120.84%	120.83%	109.03%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Adjusted Per Share Value based on latest NOSH - 672,812
RPS	425.13	475.57	277.26	313.85	438.88	354.94	249.63	9.27%
YoY %	-10.61%	71.52%	-11.66%	-28.49%	23.65%	42.19%	-	-
Horiz. %	170.30%	190.51%	111.07%	125.73%	175.81%	142.19%	100.00%	-
EPS	22.82	36.58	14.82	8.92	19.48	18.87	15.78	6.33%
YoY %	-37.62%	146.83%	66.14%	-54.21%	3.23%	19.58%	-	-
Horiz. %	144.61%	231.81%	93.92%	56.53%	123.45%	119.58%	100.00%	-
DPS	10.65	9.90	7.46	5.00	7.48	7.47	12.01	-1.98%
YoY %	7.58%	32.71%	49.20%	-33.16%	0.13%	-37.80%	-	-
Horiz. %	88.68%	82.43%	62.11%	41.63%	62.28%	62.20%	100.00%	-
NAPS	2.255	2.1219	1.8384	1.7422	1.7363	1.5644	1.4365	7.79%
YoY %	6.27%	15.42%	5.52%	0.34%	10.99%	8.90%	-	-
Horiz. %	156.98%	147.71%	127.98%	121.28%	120.87%	108.90%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	31/12/03	-
Price	3.12	1.16	2.08	1.25	1.35	1.66	1.29	-
P/RPS	0.71	0.24	0.75	0.40	0.31	0.47	0.52	5.32%
YoY %	195.83%	-68.00%	87.50%	29.03%	-34.04%	-9.62%	-	-
Horiz. %	136.54%	46.15%	144.23%	76.92%	59.62%	90.38%	100.00%	-
P/EPS	13.29	3.13	13.95	14.02	6.91	8.76	8.16	8.46%
YoY %	324.60%	-77.56%	-0.50%	102.89%	-21.12%	7.35%	-	-
Horiz. %	162.87%	38.36%	170.96%	171.81%	84.68%	107.35%	100.00%	-
EY	7.52	31.95	7.17	7.13	14.46	11.41	12.26	-7.81%
YoY %	-76.46%	345.61%	0.56%	-50.69%	26.73%	-6.93%	-	-
Horiz. %	61.34%	260.60%	58.48%	58.16%	117.94%	93.07%	100.00%	-
DY	3.53	8.62	3.61	4.00	5.56	4.52	9.33	-14.94%
YoY %	-59.05%	138.78%	-9.75%	-28.06%	23.01%	-51.55%	-	-
Horiz. %	37.83%	92.39%	38.69%	42.87%	59.59%	48.45%	100.00%	-
P/NAPS	1.34	0.54	1.12	0.72	0.78	1.06	0.90	6.85%
YoY %	148.15%	-51.79%	55.56%	-7.69%	-26.42%	17.78%	-	-
Horiz. %	148.89%	60.00%	124.44%	80.00%	86.67%	117.78%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Announcement Date
Date	22/02/10	20/02/09	26/02/08	22/02/07	23/02/06	28/02/05	26/02/04	-
Price	3.05	1.15	1.87	1.42	1.52	1.80	1.32	-
P/RPS	0.70	0.24	0.67	0.45	0.35	0.51	0.53	4.74%
YoY %	191.67%	-64.18%	48.89%	28.57%	-31.37%	-3.77%	-	-
Horiz. %	132.08%	45.28%	126.42%	84.91%	66.04%	96.23%	100.00%	-
P/EPS	12.99	3.10	12.54	15.93	7.79	9.50	8.35	7.63%
YoY %	319.03%	-75.28%	-21.28%	104.49%	-18.00%	13.77%	-	-
Horiz. %	155.57%	37.13%	150.18%	190.78%	93.29%	113.77%	100.00%	-
EY	7.70	32.23	7.97	6.28	12.84	10.52	11.98	-7.09%
YoY %	-76.11%	304.39%	26.91%	-51.09%	22.05%	-12.19%	-	-
Horiz. %	64.27%	269.03%	66.53%	52.42%	107.18%	87.81%	100.00%	-
DY	3.61	8.70	4.01	3.52	4.93	4.17	9.12	-14.30%
YoY %	-58.51%	116.96%	13.92%	-28.60%	18.23%	-54.28%	-	-
Horiz. %	39.58%	95.39%	43.97%	38.60%	54.06%	45.72%	100.00%	-
P/NAPS	1.31	0.53	1.01	0.82	0.87	1.15	0.92	6.06%
YoY %	147.17%	-47.52%	23.17%	-5.75%	-24.35%	25.00%	-	-
Horiz. %	142.39%	57.61%	109.78%	89.13%	94.57%	125.00%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-07-01 10:50:00

EMA 5

10 Mins

SELL

2024-07-01 10:50:00

ADX

10 Mins

SELL

2024-07-01 10:50:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-07-01 10:50:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-07-01 10:30:00

TURTLE SYSTEM 20

30 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

900

HLIND

HONG LEONG INDUSTRIES BHD

890

JCY

JCY INTERNATIONAL BERHAD

557

GENTING

GENTING BHD

406

YTLPOWR

YTL POWER INTERNATIONAL BHD

392

NOTION

NOTION VTEC BHD

346

DNEX

DAGANG NEXCHANGE BERHAD

328

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

294

MYEG

MY E.G. SERVICES BHD

275

Daily Stocks

AHB-WC

0.075

0.00

74,237,500

INGENIEU

0.055

+0.005

55,286,900

NOVAMSC

0.23

+0.015

44,731,100

EATECH

0.355

+0.015

41,267,700

SNS

0.78

+0.025

36,307,800

HIAPTEK

0.435

+0.01

32,977,900

MAXLAND-WB

0.03

+0.025

32,588,400

TCS

0.17

+0.01

31,426,000

MYEG

1.00

-0.02

29,089,100

YGL

0.27

+0.025

28,583,000

More active Stocks

NESTLE

122.40

+0.90

78,800

AJI

15.72

+0.22

116,400

UTDPLT

24.70

+0.20

59,000

BIPORT

6.50

+0.20

1,000

HUMEIND

3.52

+0.17

1,211,800

HEIM

22.20

+0.16

85,800

YTL

3.58

+0.13

4,159,600

KSENG

6.21

+0.13

323,700

HLBANK

19.32

+0.12

77,400

MSM

2.44

+0.11

686,800

More gainer Stocks

NIKKEI-HD

0.925

-0.265

160,000

INARI-C2Q

0.06

-0.19

20,000

SUPERLN

1.12

-0.18

7,218,400

KHIND

2.65

-0.13

4,000

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

APB

1.66

-0.08

461,700

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More