[TCHONG] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

24-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Mar-2007 [#1]

Profit Trend

QoQ- -16.34%

YoY- -50.53%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Annualized Quarter Result
Revenue	3,481,468	2,771,576	3,038,428	1,593,232	2,492,108	2,725,528	2,166,996	8.21%
YoY %	25.61%	-8.78%	90.71%	-36.07%	-8.56%	25.77%	-	-
Horiz. %	160.66%	127.90%	140.21%	73.52%	115.00%	125.77%	100.00%	-
PBT	355,652	194,216	268,420	71,564	144,088	210,808	187,716	11.23%
YoY %	83.12%	-27.64%	275.08%	-50.33%	-31.65%	12.30%	-	-
Horiz. %	189.46%	103.46%	142.99%	38.12%	76.76%	112.30%	100.00%	-
Tax	-95,944	-26,984	-51,032	-20,772	-41,976	-65,820	-58,004	8.74%
YoY %	-255.56%	47.12%	-145.68%	50.51%	36.23%	-13.47%	-	-
Horiz. %	165.41%	46.52%	87.98%	35.81%	72.37%	113.47%	100.00%	-
NP	259,708	167,232	217,388	50,792	102,112	144,988	129,712	12.26%
YoY %	55.30%	-23.07%	328.00%	-50.26%	-29.57%	11.78%	-	-
Horiz. %	200.22%	128.93%	167.59%	39.16%	78.72%	111.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	258,696	166,328	216,228	50,168	101,416	144,988	129,712	12.18%
YoY %	55.53%	-23.08%	331.01%	-50.53%	-30.05%	11.78%	-	-
Horiz. %	199.44%	128.23%	166.70%	38.68%	78.19%	111.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.98%	13.89%	19.01%	29.03%	29.13%	31.22%	30.90%	-
YoY %	94.24%	-26.93%	-34.52%	-0.34%	-6.69%	1.04%	-	-
Horiz. %	87.31%	44.95%	61.52%	93.95%	94.27%	101.04%	100.00%	-
Total Cost	3,221,760	2,604,344	2,821,040	1,542,440	2,389,996	2,580,540	2,037,284	7.93%
YoY %	23.71%	-7.68%	82.89%	-35.46%	-7.38%	26.67%	-	-
Horiz. %	158.14%	127.83%	138.47%	75.71%	117.31%	126.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,572,798	1,474,633	1,288,024	1,174,144	1,170,699	1,085,400	998,299	7.86%
YoY %	6.66%	14.49%	9.70%	0.29%	7.86%	8.72%	-	-
Horiz. %	157.55%	147.71%	129.02%	117.61%	117.27%	108.72%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	1,572,798	1,474,633	1,288,024	1,174,144	1,170,699	1,085,400	998,299	7.86%
YoY %	6.66%	14.49%	9.70%	0.29%	7.86%	8.72%	-	-
Horiz. %	157.55%	147.71%	129.02%	117.61%	117.27%	108.72%	100.00%	-
NOSH	652,613	664,249	667,370	667,127	668,970	670,000	669,999	-0.43%
YoY %	-1.75%	-0.47%	0.04%	-0.28%	-0.15%	0.00%	-	-
Horiz. %	97.41%	99.14%	99.61%	99.57%	99.85%	100.00%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	7.46%	6.03%	7.15%	3.19%	4.10%	5.32%	5.99%	-
YoY %	23.71%	-15.66%	124.14%	-22.20%	-22.93%	-11.19%	-	-
Horiz. %	124.54%	100.67%	119.37%	53.26%	68.45%	88.81%	100.00%	-
ROE	16.45%	11.28%	16.79%	4.27%	8.66%	13.36%	12.99%	-
YoY %	45.83%	-32.82%	293.21%	-50.69%	-35.18%	2.85%	-	-
Horiz. %	126.64%	86.84%	129.25%	32.87%	66.67%	102.85%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	533.47	417.25	455.28	238.82	372.53	406.80	323.43	8.69%
YoY %	27.85%	-8.35%	90.64%	-35.89%	-8.42%	25.78%	-	-
Horiz. %	164.94%	129.01%	140.77%	73.84%	115.18%	125.78%	100.00%	-
EPS	39.64	25.04	32.40	7.52	15.16	21.64	19.36	12.68%
YoY %	58.31%	-22.72%	330.85%	-50.40%	-29.94%	11.78%	-	-
Horiz. %	204.75%	129.34%	167.36%	38.84%	78.31%	111.78%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.41	2.22	1.93	1.76	1.75	1.62	1.49	8.34%
YoY %	8.56%	15.03%	9.66%	0.57%	8.02%	8.72%	-	-
Horiz. %	161.74%	148.99%	129.53%	118.12%	117.45%	108.72%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 667,127
RPS	534.07	425.17	466.11	244.41	382.30	418.11	332.43	8.21%
YoY %	25.61%	-8.78%	90.71%	-36.07%	-8.56%	25.77%	-	-
Horiz. %	160.66%	127.90%	140.21%	73.52%	115.00%	125.77%	100.00%	-
EPS	39.69	25.52	33.17	7.70	15.56	22.24	19.90	12.18%
YoY %	55.53%	-23.06%	330.78%	-50.51%	-30.04%	11.76%	-	-
Horiz. %	199.45%	128.24%	166.68%	38.69%	78.19%	111.76%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.4127	2.2622	1.9759	1.8012	1.7959	1.6651	1.5314	7.86%
YoY %	6.65%	14.49%	9.70%	0.30%	7.86%	8.73%	-	-
Horiz. %	157.55%	147.72%	129.03%	117.62%	117.27%	108.73%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	3.73	1.23	1.80	1.21	1.59	1.84	1.33	-
P/RPS	0.70	0.29	0.40	0.51	0.43	0.45	0.41	9.32%
YoY %	141.38%	-27.50%	-21.57%	18.60%	-4.44%	9.76%	-	-
Horiz. %	170.73%	70.73%	97.56%	124.39%	104.88%	109.76%	100.00%	-
P/EPS	9.41	4.91	5.56	16.09	10.49	8.50	6.87	5.38%
YoY %	91.65%	-11.69%	-65.44%	53.38%	23.41%	23.73%	-	-
Horiz. %	136.97%	71.47%	80.93%	234.21%	152.69%	123.73%	100.00%	-
EY	10.63	20.36	18.00	6.21	9.53	11.76	14.56	-5.10%
YoY %	-47.79%	13.11%	189.86%	-34.84%	-18.96%	-19.23%	-	-
Horiz. %	73.01%	139.84%	123.63%	42.65%	65.45%	80.77%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.55	0.55	0.93	0.69	0.91	1.14	0.89	9.68%
YoY %	181.82%	-40.86%	34.78%	-24.18%	-20.18%	28.09%	-	-
Horiz. %	174.16%	61.80%	104.49%	77.53%	102.25%	128.09%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	26/05/10	28/05/09	28/05/08	24/05/07	25/05/06	19/05/05	31/05/04	-
Price	3.83	1.59	1.98	1.29	1.46	1.73	1.20	-
P/RPS	0.72	0.38	0.43	0.54	0.39	0.43	0.37	11.72%
YoY %	89.47%	-11.63%	-20.37%	38.46%	-9.30%	16.22%	-	-
Horiz. %	194.59%	102.70%	116.22%	145.95%	105.41%	116.22%	100.00%	-
P/EPS	9.66	6.35	6.11	17.15	9.63	7.99	6.20	7.66%
YoY %	52.13%	3.93%	-64.37%	78.09%	20.53%	28.87%	-	-
Horiz. %	155.81%	102.42%	98.55%	276.61%	155.32%	128.87%	100.00%	-
EY	10.35	15.75	16.36	5.83	10.38	12.51	16.13	-7.12%
YoY %	-34.29%	-3.73%	180.62%	-43.83%	-17.03%	-22.44%	-	-
Horiz. %	64.17%	97.64%	101.43%	36.14%	64.35%	77.56%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.59	0.72	1.03	0.73	0.83	1.07	0.81	11.89%
YoY %	120.83%	-30.10%	41.10%	-12.05%	-22.43%	32.10%	-	-
Horiz. %	196.30%	88.89%	127.16%	90.12%	102.47%	132.10%	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