[TCHONG] QoQ Cumulative 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- -45.71%

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
Cumulative Result
Revenue	3,195,826	2,545,862	1,543,384	759,607	1,863,177	1,421,358	828,331	144.98%
YoY %	25.53%	64.95%	103.18%	-59.23%	31.08%	71.59%	-	-
Horiz. %	385.82%	307.35%	186.32%	91.70%	224.93%	171.59%	100.00%	-
PBT	307,210	266,810	151,112	67,105	123,074	89,033	44,190	262.12%
YoY %	15.14%	76.56%	125.19%	-45.48%	38.23%	101.48%	-	-
Horiz. %	695.20%	603.78%	341.96%	151.86%	278.51%	201.48%	100.00%	-
Tax	-61,489	-49,607	-28,543	-12,758	-22,934	-20,742	-9,470	246.07%
YoY %	-23.95%	-73.80%	-123.73%	44.37%	-10.57%	-119.03%	-	-
Horiz. %	649.30%	523.83%	301.40%	134.72%	242.18%	219.03%	100.00%	-
NP	245,721	217,203	122,569	54,347	100,140	68,291	34,720	266.43%
YoY %	13.13%	77.21%	125.53%	-45.73%	46.64%	96.69%	-	-
Horiz. %	707.72%	625.58%	353.02%	156.53%	288.42%	196.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	245,802	217,614	122,197	54,057	99,568	67,647	34,473	268.25%
YoY %	12.95%	78.08%	126.05%	-45.71%	47.19%	96.23%	-	-
Horiz. %	713.03%	631.26%	354.47%	156.81%	288.83%	196.23%	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	2,328,659	1,420,815	705,260	1,763,037	1,353,067	793,611	139.01%
YoY %	26.69%	63.90%	101.46%	-60.00%	30.30%	70.49%	-	-
Horiz. %	371.73%	293.43%	179.03%	88.87%	222.15%	170.49%	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	33,366	33,368	-	50,084	16,694	16,702	150.44%
YoY %	99.64%	-0.01%	0.00%	-	200.01%	-0.05%	-	-
Horiz. %	398.83%	199.77%	199.78%	-	299.87%	99.95%	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%	15.53%	9.20%	4.20%	8.06%	5.63%	2.92%	-
YoY %	10.50%	68.80%	119.05%	-47.89%	43.16%	92.81%	-	-
Horiz. %	587.67%	531.85%	315.07%	143.84%	276.03%	192.81%	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	381.50	231.26	113.82	279.00	212.85	123.99	145.45%
YoY %	25.76%	64.97%	103.18%	-59.20%	31.08%	71.67%	-	-
Horiz. %	386.93%	307.69%	186.52%	91.80%	225.02%	171.67%	100.00%	-
EPS	36.90	32.61	18.31	8.10	14.91	10.13	5.16	268.97%
YoY %	13.16%	78.10%	126.05%	-45.67%	47.19%	96.32%	-	-
Horiz. %	715.12%	631.98%	354.84%	156.98%	288.95%	196.32%	100.00%	-
DPS	10.00	5.00	5.00	0.00	7.50	2.50	2.50	150.92%
YoY %	100.00%	0.00%	0.00%	0.00%	200.00%	0.00%	-	-
Horiz. %	400.00%	200.00%	200.00%	0.00%	300.00%	100.00%	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	378.85	229.67	113.04	277.26	211.51	123.26	144.99%
YoY %	25.53%	64.95%	103.18%	-59.23%	31.09%	71.60%	-	-
Horiz. %	385.83%	307.36%	186.33%	91.71%	224.94%	171.60%	100.00%	-
EPS	36.58	32.38	18.18	8.04	14.82	10.07	5.13	268.26%
YoY %	12.97%	78.11%	126.12%	-45.75%	47.17%	96.30%	-	-
Horiz. %	713.06%	631.19%	354.39%	156.73%	288.89%	196.30%	100.00%	-
DPS	9.91	4.97	4.97	0.00	7.45	2.48	2.49	150.09%
YoY %	99.40%	0.00%	0.00%	0.00%	200.40%	-0.40%	-	-
Horiz. %	397.99%	199.60%	199.60%	0.00%	299.20%	99.60%	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	0.43	0.78	1.58	0.75	0.62	1.01	-61.46%
YoY %	-44.19%	-44.87%	-50.63%	110.67%	20.97%	-38.61%	-	-
Horiz. %	23.76%	42.57%	77.23%	156.44%	74.26%	61.39%	100.00%	-
P/EPS	3.14	5.06	9.89	22.22	13.95	13.13	24.22	-74.22%
YoY %	-37.94%	-48.84%	-55.49%	59.28%	6.25%	-45.79%	-	-
Horiz. %	12.96%	20.89%	40.83%	91.74%	57.60%	54.21%	100.00%	-
EY	31.81	19.76	10.12	4.50	7.17	7.62	4.13	287.60%
YoY %	60.98%	95.26%	124.89%	-37.24%	-5.91%	84.50%	-	-
Horiz. %	770.22%	478.45%	245.04%	108.96%	173.61%	184.50%	100.00%	-
DY	8.62	3.03	2.76	0.00	3.61	1.88	2.00	163.67%
YoY %	184.49%	9.78%	0.00%	0.00%	92.02%	-6.00%	-	-
Horiz. %	431.00%	151.50%	138.00%	0.00%	180.50%	94.00%	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	0.30	0.66	1.74	0.67	1.15	0.97	-60.42%
YoY %	-20.00%	-54.55%	-62.07%	159.70%	-41.74%	18.56%	-	-
Horiz. %	24.74%	30.93%	68.04%	179.38%	69.07%	118.56%	100.00%	-
P/EPS	3.12	3.53	8.36	24.44	12.54	24.19	23.26	-73.63%
YoY %	-11.61%	-57.78%	-65.79%	94.90%	-48.16%	4.00%	-	-
Horiz. %	13.41%	15.18%	35.94%	105.07%	53.91%	104.00%	100.00%	-
EY	32.09	28.36	11.97	4.09	7.97	4.13	4.30	279.56%
YoY %	13.15%	136.93%	192.67%	-48.68%	92.98%	-3.95%	-	-
Horiz. %	746.28%	659.53%	278.37%	95.12%	185.35%	96.05%	100.00%	-
DY	8.70	4.35	3.27	0.00	4.01	1.02	2.08	158.47%
YoY %	100.00%	33.03%	0.00%	0.00%	293.14%	-50.96%	-	-
Horiz. %	418.27%	209.13%	157.21%	0.00%	192.79%	49.04%	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