[TCHONG] QoQ Annualized Quarter 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- -19.2%

YoY- -54.2%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Annualized Quarter Result
Revenue	1,895,144	1,656,662	1,593,232	2,109,039	2,235,308	2,332,834	2,492,108	-16.67%
YoY %	14.40%	3.98%	-24.46%	-5.65%	-4.18%	-6.39%	-	-
Horiz. %	76.05%	66.48%	63.93%	84.63%	89.70%	93.61%	100.00%	-
PBT	118,710	88,380	71,564	85,956	100,961	117,810	144,088	-12.10%
YoY %	34.32%	23.50%	-16.74%	-14.86%	-14.30%	-18.24%	-	-
Horiz. %	82.39%	61.34%	49.67%	59.66%	70.07%	81.76%	100.00%	-
Tax	-27,656	-18,940	-20,772	-24,871	-25,482	-35,610	-41,976	-24.26%
YoY %	-46.02%	8.82%	16.48%	2.40%	28.44%	15.17%	-	-
Horiz. %	65.89%	45.12%	49.49%	59.25%	60.71%	84.83%	100.00%	-
NP	91,054	69,440	50,792	61,085	75,478	82,200	102,112	-7.35%
YoY %	31.13%	36.71%	-16.85%	-19.07%	-8.18%	-19.50%	-	-
Horiz. %	89.17%	68.00%	49.74%	59.82%	73.92%	80.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	90,196	68,946	50,168	59,968	74,216	81,024	101,416	-7.51%
YoY %	30.82%	37.43%	-16.34%	-19.20%	-8.40%	-20.11%	-	-
Horiz. %	88.94%	67.98%	49.47%	59.13%	73.18%	79.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.30%	21.43%	29.03%	28.93%	25.24%	30.23%	29.13%	-
YoY %	8.73%	-26.18%	0.35%	14.62%	-16.51%	3.78%	-	-
Horiz. %	79.99%	73.57%	99.66%	99.31%	86.65%	103.78%	100.00%	-
Total Cost	1,804,089	1,587,222	1,542,440	2,047,954	2,159,829	2,250,634	2,389,996	-17.08%
YoY %	13.66%	2.90%	-24.68%	-5.18%	-4.03%	-5.83%	-	-
Horiz. %	75.49%	66.41%	64.54%	85.69%	90.37%	94.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,202,019	1,182,504	1,174,144	1,164,624	1,157,394	1,165,138	1,170,699	1.77%
YoY %	1.65%	0.71%	0.82%	0.62%	-0.66%	-0.48%	-	-
Horiz. %	102.68%	101.01%	100.29%	99.48%	98.86%	99.52%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	22,259	33,404	-	33,464	22,300	33,480	-	-
YoY %	-33.36%	0.00%	-	50.06%	-33.39%	0.00%	-	-
Horiz. %	66.48%	99.77%	-	99.95%	66.61%	100.00%	-	-
Div Payout %	24.68%	48.45%	-	55.80%	30.05%	41.32%	-	-
YoY %	-49.06%	0.00%	-	85.69%	-27.27%	0.00%	-	-
Horiz. %	59.73%	117.26%	-	135.04%	72.73%	100.00%	-	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	1,202,019	1,182,504	1,174,144	1,164,624	1,157,394	1,165,138	1,170,699	1.77%
YoY %	1.65%	0.71%	0.82%	0.62%	-0.66%	-0.48%	-	-
Horiz. %	102.68%	101.01%	100.29%	99.48%	98.86%	99.52%	100.00%	-
NOSH	667,788	668,081	667,127	669,285	669,014	669,619	668,970	-0.11%
YoY %	-0.04%	0.14%	-0.32%	0.04%	-0.09%	0.10%	-	-
Horiz. %	99.82%	99.87%	99.72%	100.05%	100.01%	100.10%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	4.80%	4.19%	3.19%	2.90%	3.38%	3.52%	4.10%	-
YoY %	14.56%	31.35%	10.00%	-14.20%	-3.98%	-14.15%	-	-
Horiz. %	117.07%	102.20%	77.80%	70.73%	82.44%	85.85%	100.00%	-
ROE	7.50%	5.83%	4.27%	5.15%	6.41%	6.95%	8.66%	-
YoY %	28.64%	36.53%	-17.09%	-19.66%	-7.77%	-19.75%	-	-
Horiz. %	86.61%	67.32%	49.31%	59.47%	74.02%	80.25%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	283.79	247.97	238.82	315.12	334.12	348.38	372.53	-16.57%
YoY %	14.45%	3.83%	-24.21%	-5.69%	-4.09%	-6.48%	-	-
Horiz. %	76.18%	66.56%	64.11%	84.59%	89.69%	93.52%	100.00%	-
EPS	13.51	10.32	7.52	8.96	11.09	12.10	15.16	-7.38%
YoY %	30.91%	37.23%	-16.07%	-19.21%	-8.35%	-20.18%	-	-
Horiz. %	89.12%	68.07%	49.60%	59.10%	73.15%	79.82%	100.00%	-
DPS	3.33	5.00	0.00	5.00	3.33	5.00	0.00	-
YoY %	-33.40%	0.00%	0.00%	50.15%	-33.40%	0.00%	-	-
Horiz. %	66.60%	100.00%	0.00%	100.00%	66.60%	100.00%	-	-
NAPS	1.80	1.77	1.76	1.7401	1.73	1.74	1.75	1.89%
YoY %	1.69%	0.57%	1.14%	0.58%	-0.57%	-0.57%	-	-
Horiz. %	102.86%	101.14%	100.57%	99.43%	98.86%	99.43%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 672,812
RPS	290.72	254.14	244.41	323.54	342.91	357.87	382.30	-16.67%
YoY %	14.39%	3.98%	-24.46%	-5.65%	-4.18%	-6.39%	-	-
Horiz. %	76.04%	66.48%	63.93%	84.63%	89.70%	93.61%	100.00%	-
EPS	13.84	10.58	7.70	9.20	11.39	12.43	15.56	-7.50%
YoY %	30.81%	37.40%	-16.30%	-19.23%	-8.37%	-20.12%	-	-
Horiz. %	88.95%	67.99%	49.49%	59.13%	73.20%	79.88%	100.00%	-
DPS	3.41	5.12	0.00	5.13	3.42	5.14	0.00	-
YoY %	-33.40%	0.00%	0.00%	50.00%	-33.46%	0.00%	-	-
Horiz. %	66.34%	99.61%	0.00%	99.81%	66.54%	100.00%	-	-
NAPS	1.844	1.814	1.8012	1.7866	1.7755	1.7874	1.7959	1.77%
YoY %	1.65%	0.71%	0.82%	0.63%	-0.67%	-0.47%	-	-
Horiz. %	102.68%	101.01%	100.30%	99.48%	98.86%	99.53%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	1.33	1.25	1.21	1.25	1.25	1.40	1.59	-
P/RPS	0.47	0.50	0.51	0.40	0.37	0.40	0.43	6.10%
YoY %	-6.00%	-1.96%	27.50%	8.11%	-7.50%	-6.98%	-	-
Horiz. %	109.30%	116.28%	118.60%	93.02%	86.05%	93.02%	100.00%	-
P/EPS	9.85	12.11	16.09	13.95	11.27	11.57	10.49	-4.10%
YoY %	-18.66%	-24.74%	15.34%	23.78%	-2.59%	10.30%	-	-
Horiz. %	93.90%	115.44%	153.38%	132.98%	107.44%	110.30%	100.00%	-
EY	10.16	8.26	6.21	7.17	8.87	8.64	9.53	4.35%
YoY %	23.00%	33.01%	-13.39%	-19.17%	2.66%	-9.34%	-	-
Horiz. %	106.61%	86.67%	65.16%	75.24%	93.07%	90.66%	100.00%	-
DY	2.51	4.00	0.00	4.00	2.67	3.57	0.00	-
YoY %	-37.25%	0.00%	0.00%	49.81%	-25.21%	0.00%	-	-
Horiz. %	70.31%	112.04%	0.00%	112.04%	74.79%	100.00%	-	-
P/NAPS	0.74	0.71	0.69	0.72	0.72	0.80	0.91	-12.86%
YoY %	4.23%	2.90%	-4.17%	0.00%	-10.00%	-12.09%	-	-
Horiz. %	81.32%	78.02%	75.82%	79.12%	79.12%	87.91%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	15/11/07	16/08/07	24/05/07	22/02/07	20/11/06	17/08/06	25/05/06	-
Price	2.45	1.20	1.29	1.42	1.29	1.36	1.46	-
P/RPS	0.86	0.48	0.54	0.45	0.39	0.39	0.39	69.33%
YoY %	79.17%	-11.11%	20.00%	15.38%	0.00%	0.00%	-	-
Horiz. %	220.51%	123.08%	138.46%	115.38%	100.00%	100.00%	100.00%	-
P/EPS	18.14	11.63	17.15	15.85	11.63	11.24	9.63	52.46%
YoY %	55.98%	-32.19%	8.20%	36.29%	3.47%	16.72%	-	-
Horiz. %	188.37%	120.77%	178.09%	164.59%	120.77%	116.72%	100.00%	-
EY	5.51	8.60	5.83	6.31	8.60	8.90	10.38	-34.41%
YoY %	-35.93%	47.51%	-7.61%	-26.63%	-3.37%	-14.26%	-	-
Horiz. %	53.08%	82.85%	56.17%	60.79%	82.85%	85.74%	100.00%	-
DY	1.36	4.17	0.00	3.52	2.58	3.68	0.00	-
YoY %	-67.39%	0.00%	0.00%	36.43%	-29.89%	0.00%	-	-
Horiz. %	36.96%	113.32%	0.00%	95.65%	70.11%	100.00%	-	-
P/NAPS	1.36	0.68	0.73	0.82	0.75	0.78	0.83	38.94%
YoY %	100.00%	-6.85%	-10.98%	9.33%	-3.85%	-6.02%	-	-
Horiz. %	163.86%	81.93%	87.95%	98.80%	90.36%	93.98%	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