[TCHONG] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

12-Aug-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

30-Jun-2004 [#2]

Profit Trend

QoQ- 5.13%

YoY- 41.6%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Annualized Quarter Result
Revenue	1,656,662	2,332,834	2,987,634	2,348,090	1,441,820	1,526,426	1,607,388	0.50%
YoY %	-28.99%	-21.92%	27.24%	62.86%	-5.54%	-5.04%	-	-
Horiz. %	103.07%	145.13%	185.87%	146.08%	89.70%	94.96%	100.00%	-
PBT	88,380	117,810	197,530	194,226	136,132	161,484	167,204	-10.07%
YoY %	-24.98%	-40.36%	1.70%	42.67%	-15.70%	-3.42%	-	-
Horiz. %	52.86%	70.46%	118.14%	116.16%	81.42%	96.58%	100.00%	-
Tax	-18,940	-35,610	-58,712	-57,854	-41,962	-49,870	-48,340	-14.45%
YoY %	46.81%	39.35%	-1.48%	-37.87%	15.86%	-3.17%	-	-
Horiz. %	39.18%	73.67%	121.46%	119.68%	86.81%	103.17%	100.00%	-
NP	69,440	82,200	138,818	136,372	94,170	111,614	118,864	-8.56%
YoY %	-15.52%	-40.79%	1.79%	44.81%	-15.63%	-6.10%	-	-
Horiz. %	58.42%	69.15%	116.79%	114.73%	79.22%	93.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	68,946	81,024	135,788	136,372	96,310	111,614	118,864	-8.67%
YoY %	-14.91%	-40.33%	-0.43%	41.60%	-13.71%	-6.10%	-	-
Horiz. %	58.00%	68.17%	114.24%	114.73%	81.03%	93.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.43%	30.23%	29.72%	29.79%	30.82%	30.88%	28.91%	-
YoY %	-29.11%	1.72%	-0.23%	-3.34%	-0.19%	6.81%	-	-
Horiz. %	74.13%	104.57%	102.80%	103.04%	106.61%	106.81%	100.00%	-
Total Cost	1,587,222	2,250,634	2,848,816	2,211,718	1,347,650	1,414,812	1,488,524	1.07%
YoY %	-29.48%	-21.00%	28.81%	64.12%	-4.75%	-4.95%	-	-
Horiz. %	106.63%	151.20%	191.39%	148.58%	90.54%	95.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,182,504	1,165,138	1,092,470	1,011,403	945,290	880,809	806,769	6.57%
YoY %	1.49%	6.65%	8.02%	6.99%	7.32%	9.18%	-	-
Horiz. %	146.57%	144.42%	135.41%	125.36%	117.17%	109.18%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	33,404	33,480	33,511	33,490	27,399	26,894	40,338	-3.09%
YoY %	-0.23%	-0.09%	0.06%	22.23%	1.88%	-33.33%	-	-
Horiz. %	82.81%	83.00%	83.08%	83.02%	67.92%	66.67%	100.00%	-
Div Payout %	48.45%	41.32%	24.68%	24.56%	28.45%	24.10%	33.94%	-
YoY %	17.26%	67.42%	0.49%	-13.67%	18.05%	-28.99%	-	-
Horiz. %	142.75%	121.74%	72.72%	72.36%	83.82%	71.01%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	1,182,504	1,165,138	1,092,470	1,011,403	945,290	880,809	806,769	6.57%
YoY %	1.49%	6.65%	8.02%	6.99%	7.32%	9.18%	-	-
Horiz. %	146.57%	144.42%	135.41%	125.36%	117.17%	109.18%	100.00%	-
NOSH	668,081	669,619	670,227	669,803	684,992	672,373	672,307	-0.10%
YoY %	-0.23%	-0.09%	0.06%	-2.22%	1.88%	0.01%	-	-
Horiz. %	99.37%	99.60%	99.69%	99.63%	101.89%	100.01%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	4.19%	3.52%	4.65%	5.81%	6.53%	7.31%	7.39%	-
YoY %	19.03%	-24.30%	-19.97%	-11.03%	-10.67%	-1.08%	-	-
Horiz. %	56.70%	47.63%	62.92%	78.62%	88.36%	98.92%	100.00%	-
ROE	5.83%	6.95%	12.43%	13.48%	10.19%	12.67%	14.73%	-
YoY %	-16.12%	-44.09%	-7.79%	32.29%	-19.57%	-13.99%	-	-
Horiz. %	39.58%	47.18%	84.39%	91.51%	69.18%	86.01%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	247.97	348.38	445.76	350.56	210.49	227.02	239.09	0.60%
YoY %	-28.82%	-21.85%	27.16%	66.54%	-7.28%	-5.05%	-	-
Horiz. %	103.71%	145.71%	186.44%	146.62%	88.04%	94.95%	100.00%	-
EPS	10.32	12.10	20.26	20.36	14.06	16.60	17.68	-8.57%
YoY %	-14.71%	-40.28%	-0.49%	44.81%	-15.30%	-6.11%	-	-
Horiz. %	58.37%	68.44%	114.59%	115.16%	79.52%	93.89%	100.00%	-
DPS	5.00	5.00	5.00	5.00	4.00	4.00	6.00	-2.99%
YoY %	0.00%	0.00%	0.00%	25.00%	0.00%	-33.33%	-	-
Horiz. %	83.33%	83.33%	83.33%	83.33%	66.67%	66.67%	100.00%	-
NAPS	1.77	1.74	1.63	1.51	1.38	1.31	1.20	6.68%
YoY %	1.72%	6.75%	7.95%	9.42%	5.34%	9.17%	-	-
Horiz. %	147.50%	145.00%	135.83%	125.83%	115.00%	109.17%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 669,625
RPS	254.14	357.87	458.32	360.21	221.18	234.16	246.58	0.50%
YoY %	-28.99%	-21.92%	27.24%	62.86%	-5.54%	-5.04%	-	-
Horiz. %	103.07%	145.13%	185.87%	146.08%	89.70%	94.96%	100.00%	-
EPS	10.58	12.43	20.83	20.92	14.77	17.12	18.23	-8.66%
YoY %	-14.88%	-40.33%	-0.43%	41.64%	-13.73%	-6.09%	-	-
Horiz. %	58.04%	68.18%	114.26%	114.76%	81.02%	93.91%	100.00%	-
DPS	5.12	5.14	5.14	5.14	4.20	4.13	6.19	-3.11%
YoY %	-0.39%	0.00%	0.00%	22.38%	1.69%	-33.28%	-	-
Horiz. %	82.71%	83.04%	83.04%	83.04%	67.85%	66.72%	100.00%	-
NAPS	1.814	1.7874	1.6759	1.5515	1.4501	1.3512	1.2376	6.57%
YoY %	1.49%	6.65%	8.02%	6.99%	7.32%	9.18%	-	-
Horiz. %	146.57%	144.42%	135.42%	125.36%	117.17%	109.18%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	1.25	1.40	1.64	1.22	1.12	1.36	1.25	-
P/RPS	0.50	0.40	0.37	0.35	0.53	0.60	0.52	-0.65%
YoY %	25.00%	8.11%	5.71%	-33.96%	-11.67%	15.38%	-	-
Horiz. %	96.15%	76.92%	71.15%	67.31%	101.92%	115.38%	100.00%	-
P/EPS	12.11	11.57	8.09	5.99	7.97	8.19	7.07	9.37%
YoY %	4.67%	43.02%	35.06%	-24.84%	-2.69%	15.84%	-	-
Horiz. %	171.29%	163.65%	114.43%	84.72%	112.73%	115.84%	100.00%	-
EY	8.26	8.64	12.35	16.69	12.55	12.21	14.14	-8.56%
YoY %	-4.40%	-30.04%	-26.00%	32.99%	2.78%	-13.65%	-	-
Horiz. %	58.42%	61.10%	87.34%	118.03%	88.76%	86.35%	100.00%	-
DY	4.00	3.57	3.05	4.10	3.57	2.94	4.80	-2.99%
YoY %	12.04%	17.05%	-25.61%	14.85%	21.43%	-38.75%	-	-
Horiz. %	83.33%	74.38%	63.54%	85.42%	74.38%	61.25%	100.00%	-
P/NAPS	0.71	0.80	1.01	0.81	0.81	1.04	1.04	-6.16%
YoY %	-11.25%	-20.79%	24.69%	0.00%	-22.12%	0.00%	-	-
Horiz. %	68.27%	76.92%	97.12%	77.88%	77.88%	100.00%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	16/08/07	17/08/06	17/08/05	12/08/04	14/08/03	13/08/02	22/08/01	-
Price	1.20	1.36	1.71	1.30	1.26	1.17	1.47	-
P/RPS	0.48	0.39	0.38	0.37	0.60	0.52	0.61	-3.91%
YoY %	23.08%	2.63%	2.70%	-38.33%	15.38%	-14.75%	-	-
Horiz. %	78.69%	63.93%	62.30%	60.66%	98.36%	85.25%	100.00%	-
P/EPS	11.63	11.24	8.44	6.39	8.96	7.05	8.31	5.75%
YoY %	3.47%	33.18%	32.08%	-28.68%	27.09%	-15.16%	-	-
Horiz. %	139.95%	135.26%	101.56%	76.90%	107.82%	84.84%	100.00%	-
EY	8.60	8.90	11.85	15.66	11.16	14.19	12.03	-5.43%
YoY %	-3.37%	-24.89%	-24.33%	40.32%	-21.35%	17.96%	-	-
Horiz. %	71.49%	73.98%	98.50%	130.17%	92.77%	117.96%	100.00%	-
DY	4.17	3.68	2.92	3.85	3.17	3.42	4.08	0.36%
YoY %	13.32%	26.03%	-24.16%	21.45%	-7.31%	-16.18%	-	-
Horiz. %	102.21%	90.20%	71.57%	94.36%	77.70%	83.82%	100.00%	-
P/NAPS	0.68	0.78	1.05	0.86	0.91	0.89	1.23	-9.40%
YoY %	-12.82%	-25.71%	22.09%	-5.49%	2.25%	-27.64%	-	-
Horiz. %	55.28%	63.41%	85.37%	69.92%	73.98%	72.36%	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