[TCHONG] YoY TTM 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- 9.23%

YoY- 36.52%

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
TTM Result
Revenue	1,770,953	2,621,853	2,704,989	2,130,652	1,484,630	1,460,104	1,389,980	4.11%
YoY %	-32.45%	-3.07%	26.96%	43.51%	1.68%	5.04%	-	-
Horiz. %	127.41%	188.63%	194.61%	153.29%	106.81%	105.04%	100.00%	-
PBT	71,241	143,244	184,052	179,008	136,398	149,493	140,607	-10.70%
YoY %	-50.27%	-22.17%	2.82%	31.24%	-8.76%	6.32%	-	-
Horiz. %	50.67%	101.88%	130.90%	127.31%	97.01%	106.32%	100.00%	-
Tax	-16,536	-37,985	-56,947	-51,882	-43,279	-44,359	-35,519	-11.95%
YoY %	56.47%	33.30%	-9.76%	-19.88%	2.43%	-24.89%	-	-
Horiz. %	46.56%	106.94%	160.33%	146.07%	121.85%	124.89%	100.00%	-
NP	54,705	105,259	127,105	127,126	93,119	105,134	105,088	-10.30%
YoY %	-48.03%	-17.19%	-0.02%	36.52%	-11.43%	0.04%	-	-
Horiz. %	52.06%	100.16%	120.95%	120.97%	88.61%	100.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	53,929	103,544	126,528	127,126	93,119	105,908	105,088	-10.51%
YoY %	-47.92%	-18.17%	-0.47%	36.52%	-12.08%	0.78%	-	-
Horiz. %	51.32%	98.53%	120.40%	120.97%	88.61%	100.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.21%	26.52%	30.94%	28.98%	31.73%	29.67%	25.26%	-
YoY %	-12.48%	-14.29%	6.76%	-8.67%	6.94%	17.46%	-	-
Horiz. %	91.88%	104.99%	122.49%	114.73%	125.61%	117.46%	100.00%	-
Total Cost	1,716,248	2,516,594	2,577,884	2,003,526	1,391,511	1,354,970	1,284,892	4.94%
YoY %	-31.80%	-2.38%	28.67%	43.98%	2.70%	5.45%	-	-
Horiz. %	133.57%	195.86%	200.63%	155.93%	108.30%	105.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,183,471	1,167,031	1,092,894	1,011,134	943,098	879,425	806,344	6.60%
YoY %	1.41%	6.78%	8.09%	7.21%	7.24%	9.06%	-	-
Horiz. %	146.77%	144.73%	135.54%	125.40%	116.96%	109.06%	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	33,536	50,296	50,241	83,775	43,765	40,647	40,614	-3.13%
YoY %	-33.32%	0.11%	-40.03%	91.42%	7.67%	0.08%	-	-
Horiz. %	82.57%	123.84%	123.70%	206.27%	107.76%	100.08%	100.00%	-
Div Payout %	62.19%	48.58%	39.71%	65.90%	47.00%	38.38%	38.65%	-
YoY %	28.02%	22.34%	-39.74%	40.21%	22.46%	-0.70%	-	-
Horiz. %	160.91%	125.69%	102.74%	170.50%	121.60%	99.30%	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	1,183,471	1,167,031	1,092,894	1,011,134	943,098	879,425	806,344	6.60%
YoY %	1.41%	6.78%	8.09%	7.21%	7.24%	9.06%	-	-
Horiz. %	146.77%	144.73%	135.54%	125.40%	116.96%	109.06%	100.00%	-
NOSH	668,628	670,707	670,487	669,625	683,404	671,316	671,953	-0.08%
YoY %	-0.31%	0.03%	0.13%	-2.02%	1.80%	-0.09%	-	-
Horiz. %	99.51%	99.81%	99.78%	99.65%	101.70%	99.91%	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	3.09%	4.01%	4.70%	5.97%	6.27%	7.20%	7.56%	-
YoY %	-22.94%	-14.68%	-21.27%	-4.78%	-12.92%	-4.76%	-	-
Horiz. %	40.87%	53.04%	62.17%	78.97%	82.94%	95.24%	100.00%	-
ROE	4.56%	8.87%	11.58%	12.57%	9.87%	12.04%	13.03%	-
YoY %	-48.59%	-23.40%	-7.88%	27.36%	-18.02%	-7.60%	-	-
Horiz. %	35.00%	68.07%	88.87%	96.47%	75.75%	92.40%	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	264.86	390.91	403.44	318.19	217.24	217.50	206.86	4.20%
YoY %	-32.25%	-3.11%	26.79%	46.47%	-0.12%	5.14%	-	-
Horiz. %	128.04%	188.97%	195.03%	153.82%	105.02%	105.14%	100.00%	-
EPS	8.07	15.44	18.87	18.98	13.63	15.78	15.64	-10.43%
YoY %	-47.73%	-18.18%	-0.58%	39.25%	-13.62%	0.90%	-	-
Horiz. %	51.60%	98.72%	120.65%	121.36%	87.15%	100.90%	100.00%	-
DPS	5.00	7.50	7.50	12.50	6.40	6.00	6.00	-2.99%
YoY %	-33.33%	0.00%	-40.00%	95.31%	6.67%	0.00%	-	-
Horiz. %	83.33%	125.00%	125.00%	208.33%	106.67%	100.00%	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	271.67	402.20	414.96	326.85	227.75	223.99	213.23	4.11%
YoY %	-32.45%	-3.07%	26.96%	43.51%	1.68%	5.05%	-	-
Horiz. %	127.41%	188.62%	194.61%	153.29%	106.81%	105.05%	100.00%	-
EPS	8.27	15.88	19.41	19.50	14.28	16.25	16.12	-10.52%
YoY %	-47.92%	-18.19%	-0.46%	36.55%	-12.12%	0.81%	-	-
Horiz. %	51.30%	98.51%	120.41%	120.97%	88.59%	100.81%	100.00%	-
DPS	5.14	7.72	7.71	12.85	6.71	6.24	6.23	-3.15%
YoY %	-33.42%	0.13%	-40.00%	91.51%	7.53%	0.16%	-	-
Horiz. %	82.50%	123.92%	123.76%	206.26%	107.70%	100.16%	100.00%	-
NAPS	1.8155	1.7903	1.6766	1.5511	1.4468	1.3491	1.237	6.60%
YoY %	1.41%	6.78%	8.09%	7.21%	7.24%	9.06%	-	-
Horiz. %	146.77%	144.73%	135.54%	125.39%	116.96%	109.06%	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	0.47	0.36	0.41	0.38	0.52	0.63	0.60	-3.98%
YoY %	30.56%	-12.20%	7.89%	-26.92%	-17.46%	5.00%	-	-
Horiz. %	78.33%	60.00%	68.33%	63.33%	86.67%	105.00%	100.00%	-
P/EPS	15.50	9.07	8.69	6.43	8.22	8.62	7.99	11.67%
YoY %	70.89%	4.37%	35.15%	-21.78%	-4.64%	7.88%	-	-
Horiz. %	193.99%	113.52%	108.76%	80.48%	102.88%	107.88%	100.00%	-
EY	6.45	11.03	11.51	15.56	12.17	11.60	12.51	-10.44%
YoY %	-41.52%	-4.17%	-26.03%	27.86%	4.91%	-7.27%	-	-
Horiz. %	51.56%	88.17%	92.01%	124.38%	97.28%	92.73%	100.00%	-
DY	4.00	5.36	4.57	10.25	5.72	4.41	4.80	-2.99%
YoY %	-25.37%	17.29%	-55.41%	79.20%	29.71%	-8.12%	-	-
Horiz. %	83.33%	111.67%	95.21%	213.54%	119.17%	91.88%	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	0.45	0.35	0.42	0.41	0.58	0.54	0.71	-7.31%
YoY %	28.57%	-16.67%	2.44%	-29.31%	7.41%	-23.94%	-	-
Horiz. %	63.38%	49.30%	59.15%	57.75%	81.69%	76.06%	100.00%	-
P/EPS	14.88	8.81	9.06	6.85	9.25	7.42	9.40	7.95%
YoY %	68.90%	-2.76%	32.26%	-25.95%	24.66%	-21.06%	-	-
Horiz. %	158.30%	93.72%	96.38%	72.87%	98.40%	78.94%	100.00%	-
EY	6.72	11.35	11.04	14.60	10.81	13.48	10.64	-7.36%
YoY %	-40.79%	2.81%	-24.38%	35.06%	-19.81%	26.69%	-	-
Horiz. %	63.16%	106.67%	103.76%	137.22%	101.60%	126.69%	100.00%	-
DY	4.17	5.51	4.39	9.62	5.08	5.13	4.08	0.36%
YoY %	-24.32%	25.51%	-54.37%	89.37%	-0.97%	25.74%	-	-
Horiz. %	102.21%	135.05%	107.60%	235.78%	124.51%	125.74%	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