[TCHONG] QoQ TTM 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- -33.66%

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
TTM Result
Revenue	1,853,916	1,770,953	1,884,320	2,109,039	2,320,769	2,621,853	2,890,898	-25.61%
YoY %	4.68%	-6.02%	-10.66%	-9.12%	-11.48%	-9.31%	-	-
Horiz. %	64.13%	61.26%	65.18%	72.95%	80.28%	90.69%	100.00%	-
PBT	99,268	71,241	67,825	85,956	117,984	143,244	166,424	-29.11%
YoY %	39.34%	5.04%	-21.09%	-27.15%	-17.63%	-13.93%	-	-
Horiz. %	59.65%	42.81%	40.75%	51.65%	70.89%	86.07%	100.00%	-
Tax	-26,501	-16,536	-19,570	-24,871	-25,983	-37,985	-44,513	-29.20%
YoY %	-60.26%	15.50%	21.31%	4.28%	31.60%	14.67%	-	-
Horiz. %	59.54%	37.15%	43.96%	55.87%	58.37%	85.33%	100.00%	-
NP	72,767	54,705	48,255	61,085	92,001	105,259	121,911	-29.08%
YoY %	33.02%	13.37%	-21.00%	-33.60%	-12.60%	-13.66%	-	-
Horiz. %	59.69%	44.87%	39.58%	50.11%	75.47%	86.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	71,953	53,929	47,156	59,968	90,398	103,544	120,033	-28.88%
YoY %	33.42%	14.36%	-21.36%	-33.66%	-12.70%	-13.74%	-	-
Horiz. %	59.94%	44.93%	39.29%	49.96%	75.31%	86.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.70%	23.21%	28.85%	28.93%	22.02%	26.52%	26.75%	-
YoY %	15.04%	-19.55%	-0.28%	31.38%	-16.97%	-0.86%	-	-
Horiz. %	99.81%	86.77%	107.85%	108.15%	82.32%	99.14%	100.00%	-
Total Cost	1,781,149	1,716,248	1,836,065	2,047,954	2,228,768	2,516,594	2,768,987	-25.46%
YoY %	3.78%	-6.53%	-10.35%	-8.11%	-11.44%	-9.11%	-	-
Horiz. %	64.32%	61.98%	66.31%	73.96%	80.49%	90.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,201,472	1,183,471	1,174,144	1,170,761	1,159,712	1,167,031	1,170,699	1.74%
YoY %	1.52%	0.79%	0.29%	0.95%	-0.63%	-0.31%	-	-
Horiz. %	102.63%	101.09%	100.29%	100.01%	99.06%	99.69%	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	33,536	33,536	33,588	33,588	50,296	50,296	50,291	-23.65%
YoY %	0.00%	-0.15%	0.00%	-33.22%	0.00%	0.01%	-	-
Horiz. %	66.68%	66.68%	66.79%	66.79%	100.01%	100.01%	100.00%	-
Div Payout %	46.61%	62.19%	71.23%	56.01%	55.64%	48.58%	41.90%	-
YoY %	-25.05%	-12.69%	27.17%	0.66%	14.53%	15.94%	-	-
Horiz. %	111.24%	148.42%	170.00%	133.68%	132.79%	115.94%	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	1,201,472	1,183,471	1,174,144	1,170,761	1,159,712	1,167,031	1,170,699	1.74%
YoY %	1.52%	0.79%	0.29%	0.95%	-0.63%	-0.31%	-	-
Horiz. %	102.63%	101.09%	100.29%	100.01%	99.06%	99.69%	100.00%	-
NOSH	667,484	668,628	667,127	672,812	670,353	670,707	668,970	-0.14%
YoY %	-0.17%	0.22%	-0.84%	0.37%	-0.05%	0.26%	-	-
Horiz. %	99.78%	99.95%	99.72%	100.57%	100.21%	100.26%	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	3.93%	3.09%	2.56%	2.90%	3.96%	4.01%	4.22%	-
YoY %	27.18%	20.70%	-11.72%	-26.77%	-1.25%	-4.98%	-	-
Horiz. %	93.13%	73.22%	60.66%	68.72%	93.84%	95.02%	100.00%	-
ROE	5.99%	4.56%	4.02%	5.12%	7.79%	8.87%	10.25%	-
YoY %	31.36%	13.43%	-21.48%	-34.27%	-12.18%	-13.46%	-	-
Horiz. %	58.44%	44.49%	39.22%	49.95%	76.00%	86.54%	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	277.75	264.86	282.45	313.47	346.20	390.91	432.14	-25.50%
YoY %	4.87%	-6.23%	-9.90%	-9.45%	-11.44%	-9.54%	-	-
Horiz. %	64.27%	61.29%	65.36%	72.54%	80.11%	90.46%	100.00%	-
EPS	10.78	8.07	7.07	8.91	13.49	15.44	17.94	-28.76%
YoY %	33.58%	14.14%	-20.65%	-33.95%	-12.63%	-13.94%	-	-
Horiz. %	60.09%	44.98%	39.41%	49.67%	75.20%	86.06%	100.00%	-
DPS	5.00	5.00	5.00	5.00	7.50	7.50	7.50	-23.66%
YoY %	0.00%	0.00%	0.00%	-33.33%	0.00%	0.00%	-	-
Horiz. %	66.67%	66.67%	66.67%	66.67%	100.00%	100.00%	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	275.88	263.53	280.40	313.85	345.35	390.16	430.19	-25.61%
YoY %	4.69%	-6.02%	-10.66%	-9.12%	-11.49%	-9.31%	-	-
Horiz. %	64.13%	61.26%	65.18%	72.96%	80.28%	90.69%	100.00%	-
EPS	10.71	8.03	7.02	8.92	13.45	15.41	17.86	-28.86%
YoY %	33.37%	14.39%	-21.30%	-33.68%	-12.72%	-13.72%	-	-
Horiz. %	59.97%	44.96%	39.31%	49.94%	75.31%	86.28%	100.00%	-
DPS	4.99	4.99	5.00	5.00	7.48	7.48	7.48	-23.63%
YoY %	0.00%	-0.20%	0.00%	-33.16%	0.00%	0.00%	-	-
Horiz. %	66.71%	66.71%	66.84%	66.84%	100.00%	100.00%	100.00%	-
NAPS	1.7879	1.7611	1.7472	1.7422	1.7258	1.7367	1.7421	1.74%
YoY %	1.52%	0.80%	0.29%	0.95%	-0.63%	-0.31%	-	-
Horiz. %	102.63%	101.09%	100.29%	100.01%	99.06%	99.69%	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	0.48	0.47	0.43	0.40	0.36	0.36	0.37	18.92%
YoY %	2.13%	9.30%	7.50%	11.11%	0.00%	-2.70%	-	-
Horiz. %	129.73%	127.03%	116.22%	108.11%	97.30%	97.30%	100.00%	-
P/EPS	12.34	15.50	17.12	14.02	9.27	9.07	8.86	24.69%
YoY %	-20.39%	-9.46%	22.11%	51.24%	2.21%	2.37%	-	-
Horiz. %	139.28%	174.94%	193.23%	158.24%	104.63%	102.37%	100.00%	-
EY	8.11	6.45	5.84	7.13	10.79	11.03	11.28	-19.72%
YoY %	25.74%	10.45%	-18.09%	-33.92%	-2.18%	-2.22%	-	-
Horiz. %	71.90%	57.18%	51.77%	63.21%	95.66%	97.78%	100.00%	-
DY	3.76	4.00	4.13	4.00	6.00	5.36	4.72	-14.05%
YoY %	-6.00%	-3.15%	3.25%	-33.33%	11.94%	13.56%	-	-
Horiz. %	79.66%	84.75%	87.50%	84.75%	127.12%	113.56%	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	0.88	0.45	0.46	0.45	0.37	0.35	0.34	88.40%
YoY %	95.56%	-2.17%	2.22%	21.62%	5.71%	2.94%	-	-
Horiz. %	258.82%	132.35%	135.29%	132.35%	108.82%	102.94%	100.00%	-
P/EPS	22.73	14.88	18.25	15.93	9.57	8.81	8.14	98.17%
YoY %	52.76%	-18.47%	14.56%	66.46%	8.63%	8.23%	-	-
Horiz. %	279.24%	182.80%	224.20%	195.70%	117.57%	108.23%	100.00%	-
EY	4.40	6.72	5.48	6.28	10.45	11.35	12.29	-49.54%
YoY %	-34.52%	22.63%	-12.74%	-39.90%	-7.93%	-7.65%	-	-
Horiz. %	35.80%	54.68%	44.59%	51.10%	85.03%	92.35%	100.00%	-
DY	2.04	4.17	3.88	3.52	5.81	5.51	5.14	-45.96%
YoY %	-51.08%	7.47%	10.23%	-39.41%	5.44%	7.20%	-	-
Horiz. %	39.69%	81.13%	75.49%	68.48%	113.04%	107.20%	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