[TCHONG] YoY TTM Result on 31-Mar-2006 [#1]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

25-May-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Mar-2006 [#1]

Profit Trend

QoQ- -8.32%

YoY- -8.12%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
TTM Result
Revenue	3,129,113	2,224,476	1,884,320	2,890,898	2,524,850	1,869,382	1,498,939	13.03%
YoY %	40.67%	18.05%	-34.82%	14.50%	35.06%	24.71%	-	-
Horiz. %	208.76%	148.40%	125.71%	192.86%	168.44%	124.71%	100.00%	-
PBT	288,657	172,288	67,825	166,424	188,136	164,951	146,886	11.90%
YoY %	67.54%	154.02%	-59.25%	-11.54%	14.06%	12.30%	-	-
Horiz. %	196.52%	117.29%	46.18%	113.30%	128.08%	112.30%	100.00%	-
Tax	-55,477	-30,499	-19,570	-44,513	-57,497	-48,567	-46,157	3.10%
YoY %	-81.90%	-55.85%	56.04%	22.58%	-18.39%	-5.22%	-	-
Horiz. %	120.19%	66.08%	42.40%	96.44%	124.57%	105.22%	100.00%	-
NP	233,180	141,789	48,255	121,911	130,639	116,384	100,729	15.00%
YoY %	64.46%	193.83%	-60.42%	-6.68%	12.25%	15.54%	-	-
Horiz. %	231.49%	140.76%	47.91%	121.03%	129.69%	115.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	233,326	141,083	47,156	120,033	130,639	116,384	101,150	14.93%
YoY %	65.38%	199.18%	-60.71%	-8.12%	12.25%	15.06%	-	-
Horiz. %	230.67%	139.48%	46.62%	118.67%	129.15%	115.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.22%	17.70%	28.85%	26.75%	30.56%	29.44%	31.42%	-
YoY %	8.59%	-38.65%	7.85%	-12.47%	3.80%	-6.30%	-	-
Horiz. %	61.17%	56.33%	91.82%	85.14%	97.26%	93.70%	100.00%	-
Total Cost	2,895,933	2,082,687	1,836,065	2,768,987	2,394,211	1,752,998	1,398,210	12.88%
YoY %	39.05%	13.43%	-33.69%	15.65%	36.58%	25.37%	-	-
Horiz. %	207.12%	148.95%	131.32%	198.04%	171.23%	125.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,474,633	1,288,024	1,174,144	1,170,699	1,085,400	998,299	943,759	7.71%
YoY %	14.49%	9.70%	0.29%	7.86%	8.72%	5.78%	-	-
Horiz. %	156.25%	136.48%	124.41%	124.05%	115.01%	105.78%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Dividend
Div	66,530	50,105	33,588	50,291	50,219	80,702	43,523	7.32%
YoY %	32.78%	49.18%	-33.21%	0.14%	-37.77%	85.42%	-	-
Horiz. %	152.86%	115.12%	77.17%	115.55%	115.38%	185.42%	100.00%	-
Div Payout %	28.51%	35.52%	71.23%	41.90%	38.44%	69.34%	43.03%	-
YoY %	-19.74%	-50.13%	70.00%	9.00%	-44.56%	61.14%	-	-
Horiz. %	66.26%	82.55%	165.54%	97.37%	89.33%	161.14%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	1,474,633	1,288,024	1,174,144	1,170,699	1,085,400	998,299	943,759	7.71%
YoY %	14.49%	9.70%	0.29%	7.86%	8.72%	5.78%	-	-
Horiz. %	156.25%	136.48%	124.41%	124.05%	115.01%	105.78%	100.00%	-
NOSH	664,249	667,370	667,127	668,970	670,000	669,999	688,875	-0.60%
YoY %	-0.47%	0.04%	-0.28%	-0.15%	0.00%	-2.74%	-	-
Horiz. %	96.43%	96.88%	96.84%	97.11%	97.26%	97.26%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	7.45%	6.37%	2.56%	4.22%	5.17%	6.23%	6.72%	-
YoY %	16.95%	148.83%	-39.34%	-18.38%	-17.01%	-7.29%	-	-
Horiz. %	110.86%	94.79%	38.10%	62.80%	76.93%	92.71%	100.00%	-
ROE	15.82%	10.95%	4.02%	10.25%	12.04%	11.66%	10.72%	-
YoY %	44.47%	172.39%	-60.78%	-14.87%	3.26%	8.77%	-	-
Horiz. %	147.57%	102.15%	37.50%	95.62%	112.31%	108.77%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	471.08	333.32	282.45	432.14	376.84	279.01	217.59	13.72%
YoY %	41.33%	18.01%	-34.64%	14.67%	35.06%	28.23%	-	-
Horiz. %	216.50%	153.19%	129.81%	198.60%	173.19%	128.23%	100.00%	-
EPS	35.13	21.14	7.07	17.94	19.50	17.37	14.68	15.63%
YoY %	66.18%	199.01%	-60.59%	-8.00%	12.26%	18.32%	-	-
Horiz. %	239.31%	144.01%	48.16%	122.21%	132.83%	118.32%	100.00%	-
DPS	10.00	7.50	5.00	7.50	7.50	12.05	6.32	7.94%
YoY %	33.33%	50.00%	-33.33%	0.00%	-37.76%	90.66%	-	-
Horiz. %	158.23%	118.67%	79.11%	118.67%	118.67%	190.66%	100.00%	-
NAPS	2.22	1.93	1.76	1.75	1.62	1.49	1.37	8.36%
YoY %	15.03%	9.66%	0.57%	8.02%	8.72%	8.76%	-	-
Horiz. %	162.04%	140.88%	128.47%	127.74%	118.25%	108.76%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 668,970
RPS	465.64	331.02	280.40	430.19	375.72	278.18	223.06	13.03%
YoY %	40.67%	18.05%	-34.82%	14.50%	35.06%	24.71%	-	-
Horiz. %	208.75%	148.40%	125.71%	192.86%	168.44%	124.71%	100.00%	-
EPS	34.72	20.99	7.02	17.86	19.44	17.32	15.05	14.93%
YoY %	65.41%	199.00%	-60.69%	-8.13%	12.24%	15.08%	-	-
Horiz. %	230.70%	139.47%	46.64%	118.67%	129.17%	115.08%	100.00%	-
DPS	9.90	7.46	5.00	7.48	7.47	12.01	6.48	7.31%
YoY %	32.71%	49.20%	-33.16%	0.13%	-37.80%	85.34%	-	-
Horiz. %	152.78%	115.12%	77.16%	115.43%	115.28%	185.34%	100.00%	-
NAPS	2.1944	1.9167	1.7472	1.7421	1.6152	1.4856	1.4044	7.71%
YoY %	14.49%	9.70%	0.29%	7.86%	8.72%	5.78%	-	-
Horiz. %	156.25%	136.48%	124.41%	124.05%	115.01%	105.78%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	-
Price	1.23	1.80	1.21	1.59	1.84	1.33	1.05	-
P/RPS	0.26	0.54	0.43	0.37	0.49	0.48	0.48	-9.70%
YoY %	-51.85%	25.58%	16.22%	-24.49%	2.08%	0.00%	-	-
Horiz. %	54.17%	112.50%	89.58%	77.08%	102.08%	100.00%	100.00%	-
P/EPS	3.50	8.51	17.12	8.86	9.44	7.66	7.15	-11.21%
YoY %	-58.87%	-50.29%	93.23%	-6.14%	23.24%	7.13%	-	-
Horiz. %	48.95%	119.02%	239.44%	123.92%	132.03%	107.13%	100.00%	-
EY	28.56	11.74	5.84	11.28	10.60	13.06	13.98	12.63%
YoY %	143.27%	101.03%	-48.23%	6.42%	-18.84%	-6.58%	-	-
Horiz. %	204.29%	83.98%	41.77%	80.69%	75.82%	93.42%	100.00%	-
DY	8.13	4.17	4.13	4.72	4.08	9.06	6.02	5.13%
YoY %	94.96%	0.97%	-12.50%	15.69%	-54.97%	50.50%	-	-
Horiz. %	135.05%	69.27%	68.60%	78.41%	67.77%	150.50%	100.00%	-
P/NAPS	0.55	0.93	0.69	0.91	1.14	0.89	0.77	-5.44%
YoY %	-40.86%	34.78%	-24.18%	-20.18%	28.09%	15.58%	-	-
Horiz. %	71.43%	120.78%	89.61%	118.18%	148.05%	115.58%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	28/05/09	28/05/08	24/05/07	25/05/06	19/05/05	31/05/04	21/05/03	-
Price	1.59	1.98	1.29	1.46	1.73	1.20	1.10	-
P/RPS	0.34	0.59	0.46	0.34	0.46	0.43	0.51	-6.52%
YoY %	-42.37%	28.26%	35.29%	-26.09%	6.98%	-15.69%	-	-
Horiz. %	66.67%	115.69%	90.20%	66.67%	90.20%	84.31%	100.00%	-
P/EPS	4.53	9.37	18.25	8.14	8.87	6.91	7.49	-8.03%
YoY %	-51.65%	-48.66%	124.20%	-8.23%	28.36%	-7.74%	-	-
Horiz. %	60.48%	125.10%	243.66%	108.68%	118.42%	92.26%	100.00%	-
EY	22.09	10.68	5.48	12.29	11.27	14.48	13.35	8.74%
YoY %	106.84%	94.89%	-55.41%	9.05%	-22.17%	8.46%	-	-
Horiz. %	165.47%	80.00%	41.05%	92.06%	84.42%	108.46%	100.00%	-
DY	6.29	3.79	3.88	5.14	4.34	10.04	5.74	1.53%
YoY %	65.96%	-2.32%	-24.51%	18.43%	-56.77%	74.91%	-	-
Horiz. %	109.58%	66.03%	67.60%	89.55%	75.61%	174.91%	100.00%	-
P/NAPS	0.72	1.03	0.73	0.83	1.07	0.81	0.80	-1.73%
YoY %	-30.10%	41.10%	-12.05%	-22.43%	32.10%	1.25%	-	-
Horiz. %	90.00%	128.75%	91.25%	103.75%	133.75%	101.25%	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