[TCHONG] YoY TTM Result on 30-Sep-2006 [#3]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

20-Nov-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Sep-2006 [#3]

Profit Trend

QoQ- -12.7%

YoY- -26.77%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
TTM Result
Revenue	2,786,661	2,987,681	1,853,916	2,320,769	2,924,427	2,235,593	1,599,077	9.68%
YoY %	-6.73%	61.16%	-20.12%	-20.64%	30.81%	39.81%	-	-
Horiz. %	174.27%	186.84%	115.94%	145.13%	182.88%	139.81%	100.00%	-
PBT	174,916	300,850	99,268	117,984	182,190	180,798	135,301	4.36%
YoY %	-41.86%	203.07%	-15.86%	-35.24%	0.77%	33.63%	-	-
Horiz. %	129.28%	222.36%	73.37%	87.20%	134.66%	133.63%	100.00%	-
Tax	-35,151	-51,799	-26,501	-25,983	-57,706	-52,064	-42,901	-3.26%
YoY %	32.14%	-95.46%	-1.99%	54.97%	-10.84%	-21.36%	-	-
Horiz. %	81.94%	120.74%	61.77%	60.57%	134.51%	121.36%	100.00%	-
NP	139,765	249,051	72,767	92,001	124,484	128,734	92,400	7.13%
YoY %	-43.88%	242.26%	-20.91%	-26.09%	-3.30%	39.32%	-	-
Horiz. %	151.26%	269.54%	78.75%	99.57%	134.72%	139.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	138,788	249,535	71,953	90,398	123,436	128,734	92,400	7.00%
YoY %	-44.38%	246.80%	-20.40%	-26.77%	-4.12%	39.32%	-	-
Horiz. %	150.20%	270.06%	77.87%	97.83%	133.59%	139.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.10%	17.22%	26.70%	22.02%	31.67%	28.80%	31.71%	-
YoY %	16.72%	-35.51%	21.25%	-30.47%	9.97%	-9.18%	-	-
Horiz. %	63.39%	54.30%	84.20%	69.44%	99.87%	90.82%	100.00%	-
Total Cost	2,646,896	2,738,630	1,781,149	2,228,768	2,799,943	2,106,859	1,506,677	9.83%
YoY %	-3.35%	53.76%	-20.08%	-20.40%	32.90%	39.83%	-	-
Horiz. %	175.68%	181.77%	118.22%	147.93%	185.84%	139.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,470,056	1,401,228	1,201,472	1,159,712	1,106,360	1,026,146	939,008	7.74%
YoY %	4.91%	16.63%	3.60%	4.82%	7.82%	9.28%	-	-
Horiz. %	156.55%	149.22%	127.95%	123.50%	117.82%	109.28%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	65,546	66,759	33,536	50,296	50,241	83,775	43,765	6.95%
YoY %	-1.82%	99.07%	-33.32%	0.11%	-40.03%	91.42%	-	-
Horiz. %	149.77%	152.54%	76.63%	114.92%	114.80%	191.42%	100.00%	-
Div Payout %	47.23%	26.75%	46.61%	55.64%	40.70%	65.08%	47.37%	-
YoY %	76.56%	-42.61%	-16.23%	36.71%	-37.46%	37.39%	-	-
Horiz. %	99.70%	56.47%	98.40%	117.46%	85.92%	137.39%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	1,470,056	1,401,228	1,201,472	1,159,712	1,106,360	1,026,146	939,008	7.74%
YoY %	4.91%	16.63%	3.60%	4.82%	7.82%	9.28%	-	-
Horiz. %	156.55%	149.22%	127.95%	123.50%	117.82%	109.28%	100.00%	-
NOSH	653,358	667,251	667,484	670,353	670,521	670,683	670,720	-0.43%
YoY %	-2.08%	-0.03%	-0.43%	-0.03%	-0.02%	-0.01%	-	-
Horiz. %	97.41%	99.48%	99.52%	99.95%	99.97%	99.99%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	5.02%	8.34%	3.93%	3.96%	4.26%	5.76%	5.78%	-
YoY %	-39.81%	112.21%	-0.76%	-7.04%	-26.04%	-0.35%	-	-
Horiz. %	86.85%	144.29%	67.99%	68.51%	73.70%	99.65%	100.00%	-
ROE	9.44%	17.81%	5.99%	7.79%	11.16%	12.55%	9.84%	-
YoY %	-47.00%	197.33%	-23.11%	-30.20%	-11.08%	27.54%	-	-
Horiz. %	95.93%	181.00%	60.87%	79.17%	113.41%	127.54%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	426.51	447.76	277.75	346.20	436.14	333.33	238.41	10.16%
YoY %	-4.75%	61.21%	-19.77%	-20.62%	30.84%	39.81%	-	-
Horiz. %	178.90%	187.81%	116.50%	145.21%	182.94%	139.81%	100.00%	-
EPS	21.24	37.40	10.78	13.49	18.41	19.19	13.78	7.47%
YoY %	-43.21%	246.94%	-20.09%	-26.72%	-4.06%	39.26%	-	-
Horiz. %	154.14%	271.41%	78.23%	97.90%	133.60%	139.26%	100.00%	-
DPS	10.00	10.00	5.00	7.50	7.50	12.50	6.53	7.35%
YoY %	0.00%	100.00%	-33.33%	0.00%	-40.00%	91.42%	-	-
Horiz. %	153.14%	153.14%	76.57%	114.85%	114.85%	191.42%	100.00%	-
NAPS	2.25	2.10	1.80	1.73	1.65	1.53	1.40	8.22%
YoY %	7.14%	16.67%	4.05%	4.85%	7.84%	9.29%	-	-
Horiz. %	160.71%	150.00%	128.57%	123.57%	117.86%	109.29%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 670,353
RPS	427.49	458.32	284.40	356.02	448.62	342.95	245.31	9.68%
YoY %	-6.73%	61.15%	-20.12%	-20.64%	30.81%	39.80%	-	-
Horiz. %	174.27%	186.83%	115.93%	145.13%	182.88%	139.80%	100.00%	-
EPS	21.29	38.28	11.04	13.87	18.94	19.75	14.17	7.01%
YoY %	-44.38%	246.74%	-20.40%	-26.77%	-4.10%	39.38%	-	-
Horiz. %	150.25%	270.15%	77.91%	97.88%	133.66%	139.38%	100.00%	-
DPS	10.06	10.24	5.14	7.72	7.71	12.85	6.71	6.97%
YoY %	-1.76%	99.22%	-33.42%	0.13%	-40.00%	91.51%	-	-
Horiz. %	149.93%	152.61%	76.60%	115.05%	114.90%	191.51%	100.00%	-
NAPS	2.2551	2.1496	1.8431	1.7791	1.6972	1.5742	1.4405	7.74%
YoY %	4.91%	16.63%	3.60%	4.83%	7.81%	9.28%	-	-
Horiz. %	156.55%	149.23%	127.95%	123.51%	117.82%	109.28%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	2.09	1.65	1.33	1.25	1.67	1.44	1.27	-
P/RPS	0.49	0.37	0.48	0.36	0.38	0.43	0.53	-1.29%
YoY %	32.43%	-22.92%	33.33%	-5.26%	-11.63%	-18.87%	-	-
Horiz. %	92.45%	69.81%	90.57%	67.92%	71.70%	81.13%	100.00%	-
P/EPS	9.84	4.41	12.34	9.27	9.07	7.50	9.22	1.08%
YoY %	123.13%	-64.26%	33.12%	2.21%	20.93%	-18.66%	-	-
Horiz. %	106.72%	47.83%	133.84%	100.54%	98.37%	81.34%	100.00%	-
EY	10.16	22.67	8.11	10.79	11.02	13.33	10.85	-1.08%
YoY %	-55.18%	179.53%	-24.84%	-2.09%	-17.33%	22.86%	-	-
Horiz. %	93.64%	208.94%	74.75%	99.45%	101.57%	122.86%	100.00%	-
DY	4.78	6.06	3.76	6.00	4.49	8.68	5.14	-1.20%
YoY %	-21.12%	61.17%	-37.33%	33.63%	-48.27%	68.87%	-	-
Horiz. %	93.00%	117.90%	73.15%	116.73%	87.35%	168.87%	100.00%	-
P/NAPS	0.93	0.79	0.74	0.72	1.01	0.94	0.91	0.36%
YoY %	17.72%	6.76%	2.78%	-28.71%	7.45%	3.30%	-	-
Horiz. %	102.20%	86.81%	81.32%	79.12%	110.99%	103.30%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	18/11/09	17/11/08	15/11/07	20/11/06	16/11/05	18/11/04	13/11/03	-
Price	2.61	1.15	2.45	1.29	1.38	1.68	1.24	-
P/RPS	0.61	0.26	0.88	0.37	0.32	0.50	0.52	2.69%
YoY %	134.62%	-70.45%	137.84%	15.62%	-36.00%	-3.85%	-	-
Horiz. %	117.31%	50.00%	169.23%	71.15%	61.54%	96.15%	100.00%	-
P/EPS	12.29	3.08	22.73	9.57	7.50	8.75	9.00	5.32%
YoY %	299.03%	-86.45%	137.51%	27.60%	-14.29%	-2.78%	-	-
Horiz. %	136.56%	34.22%	252.56%	106.33%	83.33%	97.22%	100.00%	-
EY	8.14	32.52	4.40	10.45	13.34	11.43	11.11	-5.04%
YoY %	-74.97%	639.09%	-57.89%	-21.66%	16.71%	2.88%	-	-
Horiz. %	73.27%	292.71%	39.60%	94.06%	120.07%	102.88%	100.00%	-
DY	3.83	8.70	2.04	5.81	5.43	7.44	5.26	-5.14%
YoY %	-55.98%	326.47%	-64.89%	7.00%	-27.02%	41.44%	-	-
Horiz. %	72.81%	165.40%	38.78%	110.46%	103.23%	141.44%	100.00%	-
P/NAPS	1.16	0.55	1.36	0.75	0.84	1.10	0.89	4.51%
YoY %	110.91%	-59.56%	81.33%	-10.71%	-23.64%	23.60%	-	-
Horiz. %	130.34%	61.80%	152.81%	84.27%	94.38%	123.60%	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