[TCHONG] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

28-May-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Mar-2008 [#1]

Profit Trend

QoQ- 117.17%

YoY- 331.01%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Annualized Quarter Result
Revenue	3,195,826	3,394,482	3,086,768	3,038,428	1,863,177	1,895,144	1,656,662	54.65%
YoY %	-5.85%	9.97%	1.59%	63.08%	-1.69%	14.40%	-	-
Horiz. %	192.91%	204.90%	186.32%	183.41%	112.47%	114.40%	100.00%	-
PBT	307,210	355,746	302,224	268,420	123,074	118,710	88,380	128.60%
YoY %	-13.64%	17.71%	12.59%	118.10%	3.68%	34.32%	-	-
Horiz. %	347.60%	402.52%	341.96%	303.71%	139.26%	134.32%	100.00%	-
Tax	-61,489	-66,142	-57,086	-51,032	-22,934	-27,656	-18,940	118.47%
YoY %	7.03%	-15.86%	-11.86%	-122.52%	17.07%	-46.02%	-	-
Horiz. %	324.65%	349.22%	301.40%	269.44%	121.09%	146.02%	100.00%	-
NP	245,721	289,604	245,138	217,388	100,140	91,054	69,440	131.32%
YoY %	-15.15%	18.14%	12.77%	117.08%	9.98%	31.13%	-	-
Horiz. %	353.86%	417.06%	353.02%	313.06%	144.21%	131.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	245,802	290,152	244,394	216,228	99,568	90,196	68,946	132.47%
YoY %	-15.29%	18.72%	13.03%	117.17%	10.39%	30.82%	-	-
Horiz. %	356.51%	420.84%	354.47%	313.62%	144.41%	130.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.02%	18.59%	18.89%	19.01%	18.63%	23.30%	21.43%	-
YoY %	7.69%	-1.59%	-0.63%	2.04%	-20.04%	8.73%	-	-
Horiz. %	93.42%	86.75%	88.15%	88.71%	86.93%	108.73%	100.00%	-
Total Cost	2,950,105	3,104,878	2,841,630	2,821,040	1,763,037	1,804,089	1,587,222	50.88%
YoY %	-4.98%	9.26%	0.73%	60.01%	-2.28%	13.66%	-	-
Horiz. %	185.87%	195.62%	179.03%	177.73%	111.08%	113.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,432,179	1,401,378	1,328,083	1,288,024	1,235,417	1,202,019	1,182,504	13.55%
YoY %	2.20%	5.52%	3.11%	4.26%	2.78%	1.65%	-	-
Horiz. %	121.11%	118.51%	112.31%	108.92%	104.47%	101.65%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	66,613	44,488	66,737	-	50,084	22,259	33,404	58.10%
YoY %	49.73%	-33.34%	0.00%	-	125.01%	-33.36%	-	-
Horiz. %	199.42%	133.18%	199.79%	-	149.93%	66.64%	100.00%	-
Div Payout %	27.10%	15.33%	27.31%	-	50.30%	24.68%	48.45%	-
YoY %	76.78%	-43.87%	0.00%	-	103.81%	-49.06%	-	-
Horiz. %	55.93%	31.64%	56.37%	-	103.82%	50.94%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	1,432,179	1,401,378	1,328,083	1,288,024	1,235,417	1,202,019	1,182,504	13.55%
YoY %	2.20%	5.52%	3.11%	4.26%	2.78%	1.65%	-	-
Horiz. %	121.11%	118.51%	112.31%	108.92%	104.47%	101.65%	100.00%	-
NOSH	666,130	667,322	667,378	667,370	667,793	667,788	668,081	-0.19%
YoY %	-0.18%	-0.01%	0.00%	-0.06%	0.00%	-0.04%	-	-
Horiz. %	99.71%	99.89%	99.89%	99.89%	99.96%	99.96%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	7.69%	8.53%	7.94%	7.15%	5.37%	4.80%	4.19%	-
YoY %	-9.85%	7.43%	11.05%	33.15%	11.88%	14.56%	-	-
Horiz. %	183.53%	203.58%	189.50%	170.64%	128.16%	114.56%	100.00%	-
ROE	17.16%	20.70%	18.40%	16.79%	8.06%	7.50%	5.83%	-
YoY %	-17.10%	12.50%	9.59%	108.31%	7.47%	28.64%	-	-
Horiz. %	294.34%	355.06%	315.61%	287.99%	138.25%	128.64%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	479.76	508.67	462.52	455.28	279.00	283.79	247.97	54.95%
YoY %	-5.68%	9.98%	1.59%	63.18%	-1.69%	14.45%	-	-
Horiz. %	193.48%	205.13%	186.52%	183.60%	112.51%	114.45%	100.00%	-
EPS	36.90	43.48	36.62	32.40	14.91	13.51	10.32	132.92%
YoY %	-15.13%	18.73%	13.02%	117.30%	10.36%	30.91%	-	-
Horiz. %	357.56%	421.32%	354.84%	313.95%	144.48%	130.91%	100.00%	-
DPS	10.00	6.67	10.00	0.00	7.50	3.33	5.00	58.40%
YoY %	49.93%	-33.30%	0.00%	0.00%	125.23%	-33.40%	-	-
Horiz. %	200.00%	133.40%	200.00%	0.00%	150.00%	66.60%	100.00%	-
NAPS	2.15	2.10	1.99	1.93	1.85	1.80	1.77	13.77%
YoY %	2.38%	5.53%	3.11%	4.32%	2.78%	1.69%	-	-
Horiz. %	121.47%	118.64%	112.43%	109.04%	104.52%	101.69%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 667,370
RPS	475.57	505.13	459.34	452.15	277.26	282.02	246.53	54.65%
YoY %	-5.85%	9.97%	1.59%	63.08%	-1.69%	14.40%	-	-
Horiz. %	192.91%	204.90%	186.32%	183.41%	112.47%	114.40%	100.00%	-
EPS	36.58	43.18	36.37	32.18	14.82	13.42	10.26	132.48%
YoY %	-15.28%	18.72%	13.02%	117.14%	10.43%	30.80%	-	-
Horiz. %	356.53%	420.86%	354.48%	313.65%	144.44%	130.80%	100.00%	-
DPS	9.91	6.62	9.93	0.00	7.45	3.31	4.97	58.08%
YoY %	49.70%	-33.33%	0.00%	0.00%	125.08%	-33.40%	-	-
Horiz. %	199.40%	133.20%	199.80%	0.00%	149.90%	66.60%	100.00%	-
NAPS	2.1312	2.0854	1.9763	1.9167	1.8384	1.7887	1.7597	13.55%
YoY %	2.20%	5.52%	3.11%	4.26%	2.78%	1.65%	-	-
Horiz. %	121.11%	118.51%	112.31%	108.92%	104.47%	101.65%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	1.16	1.65	1.81	1.80	2.08	1.33	1.25	-
P/RPS	0.24	0.32	0.39	0.40	0.75	0.47	0.50	-38.55%
YoY %	-25.00%	-17.95%	-2.50%	-46.67%	59.57%	-6.00%	-	-
Horiz. %	48.00%	64.00%	78.00%	80.00%	150.00%	94.00%	100.00%	-
P/EPS	3.14	3.79	4.94	5.56	13.95	9.85	12.11	-59.17%
YoY %	-17.15%	-23.28%	-11.15%	-60.14%	41.62%	-18.66%	-	-
Horiz. %	25.93%	31.30%	40.79%	45.91%	115.19%	81.34%	100.00%	-
EY	31.81	26.35	20.23	18.00	7.17	10.16	8.26	144.68%
YoY %	20.72%	30.25%	12.39%	151.05%	-29.43%	23.00%	-	-
Horiz. %	385.11%	319.01%	244.92%	217.92%	86.80%	123.00%	100.00%	-
DY	8.62	4.04	5.52	0.00	3.61	2.51	4.00	66.45%
YoY %	113.37%	-26.81%	0.00%	0.00%	43.82%	-37.25%	-	-
Horiz. %	215.50%	101.00%	138.00%	0.00%	90.25%	62.75%	100.00%	-
P/NAPS	0.54	0.79	0.91	0.93	1.12	0.74	0.71	-16.60%
YoY %	-31.65%	-13.19%	-2.15%	-16.96%	51.35%	4.23%	-	-
Horiz. %	76.06%	111.27%	128.17%	130.99%	157.75%	104.23%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	20/02/09	17/11/08	27/08/08	28/05/08	26/02/08	15/11/07	16/08/07	-
Price	1.15	1.15	1.53	1.98	1.87	2.45	1.20	-
P/RPS	0.24	0.23	0.33	0.43	0.67	0.86	0.48	-36.87%
YoY %	4.35%	-30.30%	-23.26%	-35.82%	-22.09%	79.17%	-	-
Horiz. %	50.00%	47.92%	68.75%	89.58%	139.58%	179.17%	100.00%	-
P/EPS	3.12	2.64	4.18	6.11	12.54	18.14	11.63	-58.23%
YoY %	18.18%	-36.84%	-31.59%	-51.28%	-30.87%	55.98%	-	-
Horiz. %	26.83%	22.70%	35.94%	52.54%	107.82%	155.98%	100.00%	-
EY	32.09	37.81	23.93	16.36	7.97	5.51	8.60	139.61%
YoY %	-15.13%	58.00%	46.27%	105.27%	44.65%	-35.93%	-	-
Horiz. %	373.14%	439.65%	278.26%	190.23%	92.67%	64.07%	100.00%	-
DY	8.70	5.80	6.54	0.00	4.01	1.36	4.17	62.91%
YoY %	50.00%	-11.31%	0.00%	0.00%	194.85%	-67.39%	-	-
Horiz. %	208.63%	139.09%	156.83%	0.00%	96.16%	32.61%	100.00%	-
P/NAPS	0.53	0.55	0.77	1.03	1.01	1.36	0.68	-15.24%
YoY %	-3.64%	-28.57%	-25.24%	1.98%	-25.74%	100.00%	-	-
Horiz. %	77.94%	80.88%	113.24%	151.47%	148.53%	200.00%	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 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