[TCHONG] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

17-Aug-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

30-Jun-2005 [#2]

Profit Trend

QoQ- -6.35%

YoY- -0.43%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Annualized Quarter Result
Revenue	3,086,768	1,656,662	2,332,834	2,987,634	2,348,090	1,441,820	1,526,426	12.44%
YoY %	86.32%	-28.99%	-21.92%	27.24%	62.86%	-5.54%	-	-
Horiz. %	202.22%	108.53%	152.83%	195.73%	153.83%	94.46%	100.00%	-
PBT	302,224	88,380	117,810	197,530	194,226	136,132	161,484	11.00%
YoY %	241.96%	-24.98%	-40.36%	1.70%	42.67%	-15.70%	-	-
Horiz. %	187.15%	54.73%	72.95%	122.32%	120.28%	84.30%	100.00%	-
Tax	-57,086	-18,940	-35,610	-58,712	-57,854	-41,962	-49,870	2.27%
YoY %	-201.40%	46.81%	39.35%	-1.48%	-37.87%	15.86%	-	-
Horiz. %	114.47%	37.98%	71.41%	117.73%	116.01%	84.14%	100.00%	-
NP	245,138	69,440	82,200	138,818	136,372	94,170	111,614	13.99%
YoY %	253.02%	-15.52%	-40.79%	1.79%	44.81%	-15.63%	-	-
Horiz. %	219.63%	62.21%	73.65%	124.37%	122.18%	84.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	244,394	68,946	81,024	135,788	136,372	96,310	111,614	13.94%
YoY %	254.47%	-14.91%	-40.33%	-0.43%	41.60%	-13.71%	-	-
Horiz. %	218.96%	61.77%	72.59%	121.66%	122.18%	86.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.89%	21.43%	30.23%	29.72%	29.79%	30.82%	30.88%	-
YoY %	-11.85%	-29.11%	1.72%	-0.23%	-3.34%	-0.19%	-	-
Horiz. %	61.17%	69.40%	97.90%	96.24%	96.47%	99.81%	100.00%	-
Total Cost	2,841,630	1,587,222	2,250,634	2,848,816	2,211,718	1,347,650	1,414,812	12.31%
YoY %	79.03%	-29.48%	-21.00%	28.81%	64.12%	-4.75%	-	-
Horiz. %	200.85%	112.19%	159.08%	201.36%	156.33%	95.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,328,083	1,182,504	1,165,138	1,092,470	1,011,403	945,290	880,809	7.07%
YoY %	12.31%	1.49%	6.65%	8.02%	6.99%	7.32%	-	-
Horiz. %	150.78%	134.25%	132.28%	124.03%	114.83%	107.32%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	66,737	33,404	33,480	33,511	33,490	27,399	26,894	16.33%
YoY %	99.79%	-0.23%	-0.09%	0.06%	22.23%	1.88%	-	-
Horiz. %	248.15%	124.21%	124.49%	124.60%	124.53%	101.88%	100.00%	-
Div Payout %	27.31%	48.45%	41.32%	24.68%	24.56%	28.45%	24.10%	-
YoY %	-43.63%	17.26%	67.42%	0.49%	-13.67%	18.05%	-	-
Horiz. %	113.32%	201.04%	171.45%	102.41%	101.91%	118.05%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	1,328,083	1,182,504	1,165,138	1,092,470	1,011,403	945,290	880,809	7.07%
YoY %	12.31%	1.49%	6.65%	8.02%	6.99%	7.32%	-	-
Horiz. %	150.78%	134.25%	132.28%	124.03%	114.83%	107.32%	100.00%	-
NOSH	667,378	668,081	669,619	670,227	669,803	684,992	672,373	-0.12%
YoY %	-0.11%	-0.23%	-0.09%	0.06%	-2.22%	1.88%	-	-
Horiz. %	99.26%	99.36%	99.59%	99.68%	99.62%	101.88%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	7.94%	4.19%	3.52%	4.65%	5.81%	6.53%	7.31%	-
YoY %	89.50%	19.03%	-24.30%	-19.97%	-11.03%	-10.67%	-	-
Horiz. %	108.62%	57.32%	48.15%	63.61%	79.48%	89.33%	100.00%	-
ROE	18.40%	5.83%	6.95%	12.43%	13.48%	10.19%	12.67%	-
YoY %	215.61%	-16.12%	-44.09%	-7.79%	32.29%	-19.57%	-	-
Horiz. %	145.22%	46.01%	54.85%	98.11%	106.39%	80.43%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	462.52	247.97	348.38	445.76	350.56	210.49	227.02	12.58%
YoY %	86.52%	-28.82%	-21.85%	27.16%	66.54%	-7.28%	-	-
Horiz. %	203.74%	109.23%	153.46%	196.35%	154.42%	92.72%	100.00%	-
EPS	36.62	10.32	12.10	20.26	20.36	14.06	16.60	14.08%
YoY %	254.84%	-14.71%	-40.28%	-0.49%	44.81%	-15.30%	-	-
Horiz. %	220.60%	62.17%	72.89%	122.05%	122.65%	84.70%	100.00%	-
DPS	10.00	5.00	5.00	5.00	5.00	4.00	4.00	16.48%
YoY %	100.00%	0.00%	0.00%	0.00%	25.00%	0.00%	-	-
Horiz. %	250.00%	125.00%	125.00%	125.00%	125.00%	100.00%	100.00%	-
NAPS	1.99	1.77	1.74	1.63	1.51	1.38	1.31	7.21%
YoY %	12.43%	1.72%	6.75%	7.95%	9.42%	5.34%	-	-
Horiz. %	151.91%	135.11%	132.82%	124.43%	115.27%	105.34%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 670,487
RPS	459.34	246.53	347.15	444.59	349.42	214.56	227.15	12.44%
YoY %	86.32%	-28.98%	-21.92%	27.24%	62.85%	-5.54%	-	-
Horiz. %	202.22%	108.53%	152.83%	195.73%	153.83%	94.46%	100.00%	-
EPS	36.37	10.26	12.06	20.21	20.29	14.33	16.61	13.94%
YoY %	254.48%	-14.93%	-40.33%	-0.39%	41.59%	-13.73%	-	-
Horiz. %	218.96%	61.77%	72.61%	121.67%	122.16%	86.27%	100.00%	-
DPS	9.93	4.97	4.98	4.99	4.98	4.08	4.00	16.34%
YoY %	99.80%	-0.20%	-0.20%	0.20%	22.06%	2.00%	-	-
Horiz. %	248.25%	124.25%	124.50%	124.75%	124.50%	102.00%	100.00%	-
NAPS	1.9763	1.7597	1.7338	1.6257	1.5051	1.4067	1.3107	7.07%
YoY %	12.31%	1.49%	6.65%	8.01%	7.00%	7.32%	-	-
Horiz. %	150.78%	134.26%	132.28%	124.03%	114.83%	107.32%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	1.81	1.25	1.40	1.64	1.22	1.12	1.36	-
P/RPS	0.39	0.50	0.40	0.37	0.35	0.53	0.60	-6.92%
YoY %	-22.00%	25.00%	8.11%	5.71%	-33.96%	-11.67%	-	-
Horiz. %	65.00%	83.33%	66.67%	61.67%	58.33%	88.33%	100.00%	-
P/EPS	4.94	12.11	11.57	8.09	5.99	7.97	8.19	-8.07%
YoY %	-59.21%	4.67%	43.02%	35.06%	-24.84%	-2.69%	-	-
Horiz. %	60.32%	147.86%	141.27%	98.78%	73.14%	97.31%	100.00%	-
EY	20.23	8.26	8.64	12.35	16.69	12.55	12.21	8.77%
YoY %	144.92%	-4.40%	-30.04%	-26.00%	32.99%	2.78%	-	-
Horiz. %	165.68%	67.65%	70.76%	101.15%	136.69%	102.78%	100.00%	-
DY	5.52	4.00	3.57	3.05	4.10	3.57	2.94	11.05%
YoY %	38.00%	12.04%	17.05%	-25.61%	14.85%	21.43%	-	-
Horiz. %	187.76%	136.05%	121.43%	103.74%	139.46%	121.43%	100.00%	-
P/NAPS	0.91	0.71	0.80	1.01	0.81	0.81	1.04	-2.19%
YoY %	28.17%	-11.25%	-20.79%	24.69%	0.00%	-22.12%	-	-
Horiz. %	87.50%	68.27%	76.92%	97.12%	77.88%	77.88%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	27/08/08	16/08/07	17/08/06	17/08/05	12/08/04	14/08/03	13/08/02	-
Price	1.53	1.20	1.36	1.71	1.30	1.26	1.17	-
P/RPS	0.33	0.48	0.39	0.38	0.37	0.60	0.52	-7.29%
YoY %	-31.25%	23.08%	2.63%	2.70%	-38.33%	15.38%	-	-
Horiz. %	63.46%	92.31%	75.00%	73.08%	71.15%	115.38%	100.00%	-
P/EPS	4.18	11.63	11.24	8.44	6.39	8.96	7.05	-8.33%
YoY %	-64.06%	3.47%	33.18%	32.08%	-28.68%	27.09%	-	-
Horiz. %	59.29%	164.96%	159.43%	119.72%	90.64%	127.09%	100.00%	-
EY	23.93	8.60	8.90	11.85	15.66	11.16	14.19	9.09%
YoY %	178.26%	-3.37%	-24.89%	-24.33%	40.32%	-21.35%	-	-
Horiz. %	168.64%	60.61%	62.72%	83.51%	110.36%	78.65%	100.00%	-
DY	6.54	4.17	3.68	2.92	3.85	3.17	3.42	11.39%
YoY %	56.83%	13.32%	26.03%	-24.16%	21.45%	-7.31%	-	-
Horiz. %	191.23%	121.93%	107.60%	85.38%	112.57%	92.69%	100.00%	-
P/NAPS	0.77	0.68	0.78	1.05	0.86	0.91	0.89	-2.38%
YoY %	13.24%	-12.82%	-25.71%	22.09%	-5.49%	2.25%	-	-
Horiz. %	86.52%	76.40%	87.64%	117.98%	96.63%	102.25%	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