[TCHONG] YoY TTM Result on 31-Mar-2007 [#1]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

24-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Mar-2007 [#1]

Profit Trend

QoQ- -21.36%

YoY- -60.71%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	3,034,359	3,129,113	2,224,476	1,884,320	2,890,898	2,524,850	1,869,382	8.40%
YoY %	-3.03%	40.67%	18.05%	-34.82%	14.50%	35.06%	-	-
Horiz. %	162.32%	167.39%	119.00%	100.80%	154.64%	135.06%	100.00%	-
PBT	217,585	288,657	172,288	67,825	166,424	188,136	164,951	4.72%
YoY %	-24.62%	67.54%	154.02%	-59.25%	-11.54%	14.06%	-	-
Horiz. %	131.91%	175.00%	104.45%	41.12%	100.89%	114.06%	100.00%	-
Tax	-40,162	-55,477	-30,499	-19,570	-44,513	-57,497	-48,567	-3.11%
YoY %	27.61%	-81.90%	-55.85%	56.04%	22.58%	-18.39%	-	-
Horiz. %	82.69%	114.23%	62.80%	40.29%	91.65%	118.39%	100.00%	-
NP	177,423	233,180	141,789	48,255	121,911	130,639	116,384	7.27%
YoY %	-23.91%	64.46%	193.83%	-60.42%	-6.68%	12.25%	-	-
Horiz. %	152.45%	200.35%	121.83%	41.46%	104.75%	112.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	176,418	233,326	141,083	47,156	120,033	130,639	116,384	7.17%
YoY %	-24.39%	65.38%	199.18%	-60.71%	-8.12%	12.25%	-	-
Horiz. %	151.58%	200.48%	121.22%	40.52%	103.14%	112.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.46%	19.22%	17.70%	28.85%	26.75%	30.56%	29.44%	-
YoY %	-3.95%	8.59%	-38.65%	7.85%	-12.47%	3.80%	-	-
Horiz. %	62.70%	65.29%	60.12%	98.00%	90.86%	103.80%	100.00%	-
Total Cost	2,856,936	2,895,933	2,082,687	1,836,065	2,768,987	2,394,211	1,752,998	8.47%
YoY %	-1.35%	39.05%	13.43%	-33.69%	15.65%	36.58%	-	-
Horiz. %	162.97%	165.20%	118.81%	104.74%	157.96%	136.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,572,798	1,474,633	1,288,024	1,174,144	1,170,699	1,085,400	998,299	7.86%
YoY %	6.66%	14.49%	9.70%	0.29%	7.86%	8.72%	-	-
Horiz. %	157.55%	147.71%	129.02%	117.61%	117.27%	108.72%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	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 %	40.57%	28.51%	35.52%	71.23%	41.90%	38.44%	69.34%	-
YoY %	42.30%	-19.74%	-50.13%	70.00%	9.00%	-44.56%	-	-
Horiz. %	58.51%	41.12%	51.23%	102.73%	60.43%	55.44%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	1,572,798	1,474,633	1,288,024	1,174,144	1,170,699	1,085,400	998,299	7.86%
YoY %	6.66%	14.49%	9.70%	0.29%	7.86%	8.72%	-	-
Horiz. %	157.55%	147.71%	129.02%	117.61%	117.27%	108.72%	100.00%	-
NOSH	652,613	664,249	667,370	667,127	668,970	670,000	669,999	-0.43%
YoY %	-1.75%	-0.47%	0.04%	-0.28%	-0.15%	0.00%	-	-
Horiz. %	97.41%	99.14%	99.61%	99.57%	99.85%	100.00%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	5.85%	7.45%	6.37%	2.56%	4.22%	5.17%	6.23%	-
YoY %	-21.48%	16.95%	148.83%	-39.34%	-18.38%	-17.01%	-	-
Horiz. %	93.90%	119.58%	102.25%	41.09%	67.74%	82.99%	100.00%	-
ROE	11.22%	15.82%	10.95%	4.02%	10.25%	12.04%	11.66%	-
YoY %	-29.08%	44.47%	172.39%	-60.78%	-14.87%	3.26%	-	-
Horiz. %	96.23%	135.68%	93.91%	34.48%	87.91%	103.26%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	464.95	471.08	333.32	282.45	432.14	376.84	279.01	8.87%
YoY %	-1.30%	41.33%	18.01%	-34.64%	14.67%	35.06%	-	-
Horiz. %	166.64%	168.84%	119.47%	101.23%	154.88%	135.06%	100.00%	-
EPS	27.03	35.13	21.14	7.07	17.94	19.50	17.37	7.64%
YoY %	-23.06%	66.18%	199.01%	-60.59%	-8.00%	12.26%	-	-
Horiz. %	155.61%	202.25%	121.70%	40.70%	103.28%	112.26%	100.00%	-
DPS	11.00	10.00	7.50	5.00	7.50	7.50	12.05	-1.50%
YoY %	10.00%	33.33%	50.00%	-33.33%	0.00%	-37.76%	-	-
Horiz. %	91.29%	82.99%	62.24%	41.49%	62.24%	62.24%	100.00%	-
NAPS	2.41	2.22	1.93	1.76	1.75	1.62	1.49	8.34%
YoY %	8.56%	15.03%	9.66%	0.57%	8.02%	8.72%	-	-
Horiz. %	161.74%	148.99%	129.53%	118.12%	117.45%	108.72%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 667,127
RPS	465.49	480.02	341.25	289.06	443.48	387.32	286.77	8.40%
YoY %	-3.03%	40.67%	18.06%	-34.82%	14.50%	35.06%	-	-
Horiz. %	162.32%	167.39%	119.00%	100.80%	154.65%	135.06%	100.00%	-
EPS	27.06	35.79	21.64	7.23	18.41	20.04	17.85	7.17%
YoY %	-24.39%	65.39%	199.31%	-60.73%	-8.13%	12.27%	-	-
Horiz. %	151.60%	200.50%	121.23%	40.50%	103.14%	112.27%	100.00%	-
DPS	10.98	10.21	7.69	5.15	7.71	7.70	12.38	-1.97%
YoY %	7.54%	32.77%	49.32%	-33.20%	0.13%	-37.80%	-	-
Horiz. %	88.69%	82.47%	62.12%	41.60%	62.28%	62.20%	100.00%	-
NAPS	2.4127	2.2622	1.9759	1.8012	1.7959	1.6651	1.5314	7.86%
YoY %	6.65%	14.49%	9.70%	0.30%	7.86%	8.73%	-	-
Horiz. %	157.55%	147.72%	129.03%	117.62%	117.27%	108.73%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	3.73	1.23	1.80	1.21	1.59	1.84	1.33	-
P/RPS	0.80	0.26	0.54	0.43	0.37	0.49	0.48	8.88%
YoY %	207.69%	-51.85%	25.58%	16.22%	-24.49%	2.08%	-	-
Horiz. %	166.67%	54.17%	112.50%	89.58%	77.08%	102.08%	100.00%	-
P/EPS	13.80	3.50	8.51	17.12	8.86	9.44	7.66	10.30%
YoY %	294.29%	-58.87%	-50.29%	93.23%	-6.14%	23.24%	-	-
Horiz. %	180.16%	45.69%	111.10%	223.50%	115.67%	123.24%	100.00%	-
EY	7.25	28.56	11.74	5.84	11.28	10.60	13.06	-9.33%
YoY %	-74.61%	143.27%	101.03%	-48.23%	6.42%	-18.84%	-	-
Horiz. %	55.51%	218.68%	89.89%	44.72%	86.37%	81.16%	100.00%	-
DY	2.95	8.13	4.17	4.13	4.72	4.08	9.06	-17.04%
YoY %	-63.71%	94.96%	0.97%	-12.50%	15.69%	-54.97%	-	-
Horiz. %	32.56%	89.74%	46.03%	45.58%	52.10%	45.03%	100.00%	-
P/NAPS	1.55	0.55	0.93	0.69	0.91	1.14	0.89	9.68%
YoY %	181.82%	-40.86%	34.78%	-24.18%	-20.18%	28.09%	-	-
Horiz. %	174.16%	61.80%	104.49%	77.53%	102.25%	128.09%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	26/05/10	28/05/09	28/05/08	24/05/07	25/05/06	19/05/05	31/05/04	-
Price	3.83	1.59	1.98	1.29	1.46	1.73	1.20	-
P/RPS	0.82	0.34	0.59	0.46	0.34	0.46	0.43	11.35%
YoY %	141.18%	-42.37%	28.26%	35.29%	-26.09%	6.98%	-	-
Horiz. %	190.70%	79.07%	137.21%	106.98%	79.07%	106.98%	100.00%	-
P/EPS	14.17	4.53	9.37	18.25	8.14	8.87	6.91	12.70%
YoY %	212.80%	-51.65%	-48.66%	124.20%	-8.23%	28.36%	-	-
Horiz. %	205.07%	65.56%	135.60%	264.11%	117.80%	128.36%	100.00%	-
EY	7.06	22.09	10.68	5.48	12.29	11.27	14.48	-11.27%
YoY %	-68.04%	106.84%	94.89%	-55.41%	9.05%	-22.17%	-	-
Horiz. %	48.76%	152.56%	73.76%	37.85%	84.88%	77.83%	100.00%	-
DY	2.87	6.29	3.79	3.88	5.14	4.34	10.04	-18.82%
YoY %	-54.37%	65.96%	-2.32%	-24.51%	18.43%	-56.77%	-	-
Horiz. %	28.59%	62.65%	37.75%	38.65%	51.20%	43.23%	100.00%	-
P/NAPS	1.59	0.72	1.03	0.73	0.83	1.07	0.81	11.89%
YoY %	120.83%	-30.10%	41.10%	-12.05%	-22.43%	32.10%	-	-
Horiz. %	196.30%	88.89%	127.16%	90.12%	102.47%	132.10%	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