[TCHONG] YoY TTM Result on 31-Mar-2004 [#1]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

31-May-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

31-Mar-2004 [#1]

Profit Trend

QoQ- 9.77%

YoY- 15.06%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
TTM Result
Revenue	1,884,320	2,890,898	2,524,850	1,869,382	1,498,939	1,483,922	1,278,852	6.67%
YoY %	-34.82%	14.50%	35.06%	24.71%	1.01%	16.04%	-	-
Horiz. %	147.34%	226.05%	197.43%	146.18%	117.21%	116.04%	100.00%	-
PBT	67,825	166,424	188,136	164,951	146,886	151,072	124,559	-9.63%
YoY %	-59.25%	-11.54%	14.06%	12.30%	-2.77%	21.29%	-	-
Horiz. %	54.45%	133.61%	151.04%	132.43%	117.92%	121.29%	100.00%	-
Tax	-19,570	-44,513	-57,497	-48,567	-46,157	-43,824	-30,234	-6.98%
YoY %	56.04%	22.58%	-18.39%	-5.22%	-5.32%	-44.95%	-	-
Horiz. %	64.73%	147.23%	190.17%	160.64%	152.67%	144.95%	100.00%	-
NP	48,255	121,911	130,639	116,384	100,729	107,248	94,325	-10.56%
YoY %	-60.42%	-6.68%	12.25%	15.54%	-6.08%	13.70%	-	-
Horiz. %	51.16%	129.25%	138.50%	123.39%	106.79%	113.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	47,156	120,033	130,639	116,384	101,150	107,601	94,325	-10.90%
YoY %	-60.71%	-8.12%	12.25%	15.06%	-6.00%	14.07%	-	-
Horiz. %	49.99%	127.25%	138.50%	123.39%	107.24%	114.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.85%	26.75%	30.56%	29.44%	31.42%	29.01%	24.27%	-
YoY %	7.85%	-12.47%	3.80%	-6.30%	8.31%	19.53%	-	-
Horiz. %	118.87%	110.22%	125.92%	121.30%	129.46%	119.53%	100.00%	-
Total Cost	1,836,065	2,768,987	2,394,211	1,752,998	1,398,210	1,376,674	1,184,527	7.57%
YoY %	-33.69%	15.65%	36.58%	25.37%	1.56%	16.22%	-	-
Horiz. %	155.00%	233.76%	202.12%	147.99%	118.04%	116.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,174,144	1,170,699	1,085,400	998,299	943,759	879,514	780,801	7.03%
YoY %	0.29%	7.86%	8.72%	5.78%	7.30%	12.64%	-	-
Horiz. %	150.38%	149.94%	139.01%	127.86%	120.87%	112.64%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Dividend
Div	33,588	50,291	50,219	80,702	43,523	47,379	37,106	-1.64%
YoY %	-33.21%	0.14%	-37.77%	85.42%	-8.14%	27.69%	-	-
Horiz. %	90.52%	135.53%	135.34%	217.49%	117.29%	127.69%	100.00%	-
Div Payout %	71.23%	41.90%	38.44%	69.34%	43.03%	44.03%	39.34%	-
YoY %	70.00%	9.00%	-44.56%	61.14%	-2.27%	11.92%	-	-
Horiz. %	181.06%	106.51%	97.71%	176.26%	109.38%	111.92%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Equity
Net Worth	1,174,144	1,170,699	1,085,400	998,299	943,759	879,514	780,801	7.03%
YoY %	0.29%	7.86%	8.72%	5.78%	7.30%	12.64%	-	-
Horiz. %	150.38%	149.94%	139.01%	127.86%	120.87%	112.64%	100.00%	-
NOSH	667,127	668,970	670,000	669,999	688,875	681,794	667,351	-0.00%
YoY %	-0.28%	-0.15%	0.00%	-2.74%	1.04%	2.16%	-	-
Horiz. %	99.97%	100.24%	100.40%	100.40%	103.23%	102.16%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Ratio Analysis
NP Margin	2.56%	4.22%	5.17%	6.23%	6.72%	7.23%	7.38%	-
YoY %	-39.34%	-18.38%	-17.01%	-7.29%	-7.05%	-2.03%	-	-
Horiz. %	34.69%	57.18%	70.05%	84.42%	91.06%	97.97%	100.00%	-
ROE	4.02%	10.25%	12.04%	11.66%	10.72%	12.23%	12.08%	-
YoY %	-60.78%	-14.87%	3.26%	8.77%	-12.35%	1.24%	-	-
Horiz. %	33.28%	84.85%	99.67%	96.52%	88.74%	101.24%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Per Share
RPS	282.45	432.14	376.84	279.01	217.59	217.65	191.63	6.67%
YoY %	-34.64%	14.67%	35.06%	28.23%	-0.03%	13.58%	-	-
Horiz. %	147.39%	225.51%	196.65%	145.60%	113.55%	113.58%	100.00%	-
EPS	7.07	17.94	19.50	17.37	14.68	15.78	14.13	-10.89%
YoY %	-60.59%	-8.00%	12.26%	18.32%	-6.97%	11.68%	-	-
Horiz. %	50.04%	126.96%	138.00%	122.93%	103.89%	111.68%	100.00%	-
DPS	5.00	7.50	7.50	12.05	6.32	7.00	5.56	-1.75%
YoY %	-33.33%	0.00%	-37.76%	90.66%	-9.71%	25.90%	-	-
Horiz. %	89.93%	134.89%	134.89%	216.73%	113.67%	125.90%	100.00%	-
NAPS	1.76	1.75	1.62	1.49	1.37	1.29	1.17	7.03%
YoY %	0.57%	8.02%	8.72%	8.76%	6.20%	10.26%	-	-
Horiz. %	150.43%	149.57%	138.46%	127.35%	117.09%	110.26%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Adjusted Per Share Value based on latest NOSH - 669,999
RPS	289.06	443.48	387.32	286.77	229.94	227.64	196.18	6.67%
YoY %	-34.82%	14.50%	35.06%	24.72%	1.01%	16.04%	-	-
Horiz. %	147.34%	226.06%	197.43%	146.18%	117.21%	116.04%	100.00%	-
EPS	7.23	18.41	20.04	17.85	15.52	16.51	14.47	-10.91%
YoY %	-60.73%	-8.13%	12.27%	15.01%	-6.00%	14.10%	-	-
Horiz. %	49.97%	127.23%	138.49%	123.36%	107.26%	114.10%	100.00%	-
DPS	5.15	7.71	7.70	12.38	6.68	7.27	5.69	-1.64%
YoY %	-33.20%	0.13%	-37.80%	85.33%	-8.12%	27.77%	-	-
Horiz. %	90.51%	135.50%	135.33%	217.57%	117.40%	127.77%	100.00%	-
NAPS	1.8012	1.7959	1.6651	1.5314	1.4478	1.3492	1.1978	7.03%
YoY %	0.30%	7.86%	8.73%	5.77%	7.31%	12.64%	-	-
Horiz. %	150.38%	149.93%	139.01%	127.85%	120.87%	112.64%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	30/03/01	-
Price	1.21	1.59	1.84	1.33	1.05	1.50	1.11	-
P/RPS	0.43	0.37	0.49	0.48	0.48	0.69	0.58	-4.86%
YoY %	16.22%	-24.49%	2.08%	0.00%	-30.43%	18.97%	-	-
Horiz. %	74.14%	63.79%	84.48%	82.76%	82.76%	118.97%	100.00%	-
P/EPS	17.12	8.86	9.44	7.66	7.15	9.50	7.85	13.87%
YoY %	93.23%	-6.14%	23.24%	7.13%	-24.74%	21.02%	-	-
Horiz. %	218.09%	112.87%	120.25%	97.58%	91.08%	121.02%	100.00%	-
EY	5.84	11.28	10.60	13.06	13.98	10.52	12.73	-12.17%
YoY %	-48.23%	6.42%	-18.84%	-6.58%	32.89%	-17.36%	-	-
Horiz. %	45.88%	88.61%	83.27%	102.59%	109.82%	82.64%	100.00%	-
DY	4.13	4.72	4.08	9.06	6.02	4.67	5.01	-3.16%
YoY %	-12.50%	15.69%	-54.97%	50.50%	28.91%	-6.79%	-	-
Horiz. %	82.44%	94.21%	81.44%	180.84%	120.16%	93.21%	100.00%	-
P/NAPS	0.69	0.91	1.14	0.89	0.77	1.16	0.95	-5.18%
YoY %	-24.18%	-20.18%	28.09%	15.58%	-33.62%	22.11%	-	-
Horiz. %	72.63%	95.79%	120.00%	93.68%	81.05%	122.11%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Announcement Date
Date	24/05/07	25/05/06	19/05/05	31/05/04	21/05/03	28/05/02	29/05/01	-
Price	1.29	1.46	1.73	1.20	1.10	1.70	1.25	-
P/RPS	0.46	0.34	0.46	0.43	0.51	0.78	0.65	-5.59%
YoY %	35.29%	-26.09%	6.98%	-15.69%	-34.62%	20.00%	-	-
Horiz. %	70.77%	52.31%	70.77%	66.15%	78.46%	120.00%	100.00%	-
P/EPS	18.25	8.14	8.87	6.91	7.49	10.77	8.84	12.83%
YoY %	124.20%	-8.23%	28.36%	-7.74%	-30.45%	21.83%	-	-
Horiz. %	206.45%	92.08%	100.34%	78.17%	84.73%	121.83%	100.00%	-
EY	5.48	12.29	11.27	14.48	13.35	9.28	11.31	-11.37%
YoY %	-55.41%	9.05%	-22.17%	8.46%	43.86%	-17.95%	-	-
Horiz. %	48.45%	108.66%	99.65%	128.03%	118.04%	82.05%	100.00%	-
DY	3.88	5.14	4.34	10.04	5.74	4.12	4.45	-2.25%
YoY %	-24.51%	18.43%	-56.77%	74.91%	39.32%	-7.42%	-	-
Horiz. %	87.19%	115.51%	97.53%	225.62%	128.99%	92.58%	100.00%	-
P/NAPS	0.73	0.83	1.07	0.81	0.80	1.32	1.07	-6.17%
YoY %	-12.05%	-22.43%	32.10%	1.25%	-39.39%	23.36%	-	-
Horiz. %	68.22%	77.57%	100.00%	75.70%	74.77%	123.36%	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