[TCHONG] QoQ TTM Result on 31-Dec-2000 [#4]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

27-Feb-2001

Admission Sponsor

Sponsor

Financial Year

31-Dec-2000

Quarter

31-Dec-2000 [#4]

Profit Trend

QoQ- -65.58%

YoY- -63.29%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
TTM Result
Revenue	1,474,101	1,389,980	1,278,852	1,174,644	1,084,898	1,050,780	969,870	32.15%
YoY %	6.05%	8.69%	8.87%	8.27%	3.25%	8.34%	-	-
Horiz. %	151.99%	143.32%	131.86%	121.11%	111.86%	108.34%	100.00%	-
PBT	148,731	140,607	124,559	140,331	412,166	411,747	418,528	-49.79%
YoY %	5.78%	12.88%	-11.24%	-65.95%	0.10%	-1.62%	-	-
Horiz. %	35.54%	33.60%	29.76%	33.53%	98.48%	98.38%	100.00%	-
Tax	-37,887	-35,519	-30,234	-25,841	-79,572	-70,165	-67,544	-31.96%
YoY %	-6.67%	-17.48%	-17.00%	67.53%	-13.41%	-3.88%	-	-
Horiz. %	56.09%	52.59%	44.76%	38.26%	117.81%	103.88%	100.00%	-
NP	110,844	105,088	94,325	114,490	332,594	341,582	350,984	-53.59%
YoY %	5.48%	11.41%	-17.61%	-65.58%	-2.63%	-2.68%	-	-
Horiz. %	31.58%	29.94%	26.87%	32.62%	94.76%	97.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	110,844	105,088	94,325	114,490	332,594	341,582	350,984	-53.59%
YoY %	5.48%	11.41%	-17.61%	-65.58%	-2.63%	-2.68%	-	-
Horiz. %	31.58%	29.94%	26.87%	32.62%	94.76%	97.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.47%	25.26%	24.27%	18.41%	19.31%	17.04%	16.14%	-
YoY %	0.83%	4.08%	31.83%	-4.66%	13.32%	5.58%	-	-
Horiz. %	157.81%	156.51%	150.37%	114.06%	119.64%	105.58%	100.00%	-
Total Cost	1,363,257	1,284,892	1,184,527	1,060,154	752,304	709,198	618,886	69.21%
YoY %	6.10%	8.47%	11.73%	40.92%	6.08%	14.59%	-	-
Horiz. %	220.28%	207.61%	191.40%	171.30%	121.56%	114.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	820,265	806,344	780,801	770,488	749,132	705,989	790,018	2.53%
YoY %	1.73%	3.27%	1.34%	2.85%	6.11%	-10.64%	-	-
Horiz. %	103.83%	102.07%	98.83%	97.53%	94.82%	89.36%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Dividend
Div	40,614	40,614	37,106	37,106	16,650	16,650	-	-
YoY %	0.00%	9.45%	0.00%	122.86%	0.00%	0.00%	-	-
Horiz. %	243.93%	243.93%	222.86%	222.86%	100.00%	100.00%	-	-
Div Payout %	36.64%	38.65%	39.34%	32.41%	5.01%	4.87%	-	-
YoY %	-5.20%	-1.75%	21.38%	546.91%	2.87%	0.00%	-	-
Horiz. %	752.36%	793.63%	807.80%	665.50%	102.87%	100.00%	-	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Equity
Net Worth	820,265	806,344	780,801	770,488	749,132	705,989	790,018	2.53%
YoY %	1.73%	3.27%	1.34%	2.85%	6.11%	-10.64%	-	-
Horiz. %	103.83%	102.07%	98.83%	97.53%	94.82%	89.36%	100.00%	-
NOSH	672,348	671,953	667,351	681,848	681,029	666,027	669,507	0.28%
YoY %	0.06%	0.69%	-2.13%	0.12%	2.25%	-0.52%	-	-
Horiz. %	100.42%	100.37%	99.68%	101.84%	101.72%	99.48%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Ratio Analysis
NP Margin	7.52%	7.56%	7.38%	9.75%	30.66%	32.51%	36.19%	-
YoY %	-0.53%	2.44%	-24.31%	-68.20%	-5.69%	-10.17%	-	-
Horiz. %	20.78%	20.89%	20.39%	26.94%	84.72%	89.83%	100.00%	-
ROE	13.51%	13.03%	12.08%	14.86%	44.40%	48.38%	44.43%	-
YoY %	3.68%	7.86%	-18.71%	-66.53%	-8.23%	8.89%	-	-
Horiz. %	30.41%	29.33%	27.19%	33.45%	99.93%	108.89%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Per Share
RPS	219.25	206.86	191.63	172.27	159.30	157.77	144.86	31.79%
YoY %	5.99%	7.95%	11.24%	8.14%	0.97%	8.91%	-	-
Horiz. %	151.35%	142.80%	132.29%	118.92%	109.97%	108.91%	100.00%	-
EPS	16.49	15.64	14.13	16.79	48.84	51.29	52.42	-53.71%
YoY %	5.43%	10.69%	-15.84%	-65.62%	-4.78%	-2.16%	-	-
Horiz. %	31.46%	29.84%	26.96%	32.03%	93.17%	97.84%	100.00%	-
DPS	6.00	6.00	5.56	5.44	2.44	2.50	0.00	-
YoY %	0.00%	7.91%	2.21%	122.95%	-2.40%	0.00%	-	-
Horiz. %	240.00%	240.00%	222.40%	217.60%	97.60%	100.00%	-	-
NAPS	1.22	1.20	1.17	1.13	1.10	1.06	1.18	2.24%
YoY %	1.67%	2.56%	3.54%	2.73%	3.77%	-10.17%	-	-
Horiz. %	103.39%	101.69%	99.15%	95.76%	93.22%	89.83%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 681,848
RPS	226.13	213.23	196.18	180.20	166.43	161.19	148.78	32.15%
YoY %	6.05%	8.69%	8.87%	8.27%	3.25%	8.34%	-	-
Horiz. %	151.99%	143.32%	131.86%	121.12%	111.86%	108.34%	100.00%	-
EPS	17.00	16.12	14.47	17.56	51.02	52.40	53.84	-53.59%
YoY %	5.46%	11.40%	-17.60%	-65.58%	-2.63%	-2.67%	-	-
Horiz. %	31.58%	29.94%	26.88%	32.62%	94.76%	97.33%	100.00%	-
DPS	6.23	6.23	5.69	5.69	2.55	2.55	0.00	-
YoY %	0.00%	9.49%	0.00%	123.14%	0.00%	0.00%	-	-
Horiz. %	244.31%	244.31%	223.14%	223.14%	100.00%	100.00%	-	-
NAPS	1.2583	1.237	1.1978	1.182	1.1492	1.083	1.2119	2.53%
YoY %	1.72%	3.27%	1.34%	2.85%	6.11%	-10.64%	-	-
Horiz. %	103.83%	102.07%	98.84%	97.53%	94.83%	89.36%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/01	29/06/01	30/03/01	26/12/00	29/09/00	30/06/00	31/03/00	-
Price	1.27	1.25	1.11	1.05	1.29	1.50	1.80	-
P/RPS	0.58	0.60	0.58	0.61	0.81	0.95	1.24	-39.71%
YoY %	-3.33%	3.45%	-4.92%	-24.69%	-14.74%	-23.39%	-	-
Horiz. %	46.77%	48.39%	46.77%	49.19%	65.32%	76.61%	100.00%	-
P/EPS	7.70	7.99	7.85	6.25	2.64	2.92	3.43	71.36%
YoY %	-3.63%	1.78%	25.60%	136.74%	-9.59%	-14.87%	-	-
Horiz. %	224.49%	232.94%	228.86%	182.22%	76.97%	85.13%	100.00%	-
EY	12.98	12.51	12.73	15.99	37.86	34.19	29.12	-41.61%
YoY %	3.76%	-1.73%	-20.39%	-57.77%	10.73%	17.41%	-	-
Horiz. %	44.57%	42.96%	43.72%	54.91%	130.01%	117.41%	100.00%	-
DY	4.72	4.80	5.01	5.18	1.90	1.67	0.00	-
YoY %	-1.67%	-4.19%	-3.28%	172.63%	13.77%	0.00%	-	-
Horiz. %	282.63%	287.43%	300.00%	310.18%	113.77%	100.00%	-	-
P/NAPS	1.04	1.04	0.95	0.93	1.17	1.42	1.53	-22.67%
YoY %	0.00%	9.47%	2.15%	-20.51%	-17.61%	-7.19%	-	-
Horiz. %	67.97%	67.97%	62.09%	60.78%	76.47%	92.81%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	15/11/01	22/08/01	29/05/01	27/02/01	23/11/00	16/08/00	-	-
Price	1.35	1.47	1.25	1.13	1.25	1.38	0.00	-
P/RPS	0.62	0.71	0.65	0.66	0.78	0.87	0.00	-
YoY %	-12.68%	9.23%	-1.52%	-15.38%	-10.34%	0.00%	-	-
Horiz. %	71.26%	81.61%	74.71%	75.86%	89.66%	100.00%	-	-
P/EPS	8.19	9.40	8.84	6.73	2.56	2.69	0.00	-
YoY %	-12.87%	6.33%	31.35%	162.89%	-4.83%	0.00%	-	-
Horiz. %	304.46%	349.44%	328.62%	250.19%	95.17%	100.00%	-	-
EY	12.21	10.64	11.31	14.86	39.07	37.16	0.00	-
YoY %	14.76%	-5.92%	-23.89%	-61.97%	5.14%	0.00%	-	-
Horiz. %	32.86%	28.63%	30.44%	39.99%	105.14%	100.00%	-	-
DY	4.44	4.08	4.45	4.82	1.96	1.81	0.00	-
YoY %	8.82%	-8.31%	-7.68%	145.92%	8.29%	0.00%	-	-
Horiz. %	245.30%	225.41%	245.86%	266.30%	108.29%	100.00%	-	-
P/NAPS	1.11	1.23	1.07	1.00	1.14	1.30	0.00	-
YoY %	-9.76%	14.95%	7.00%	-12.28%	-12.31%	0.00%	-	-
Horiz. %	85.38%	94.62%	82.31%	76.92%	87.69%	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