[TCHONG] YoY TTM Result on 31-Dec-2006 [#4]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

22-Feb-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Dec-2006 [#4]

Profit Trend

QoQ- -33.66%

YoY- -54.2%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
TTM Result
Revenue	2,856,886	3,195,826	1,863,177	2,109,039	2,949,253	2,385,217	1,677,517	9.27%
YoY %	-10.61%	71.53%	-11.66%	-28.49%	23.65%	42.19%	-	-
Horiz. %	170.30%	190.51%	111.07%	125.72%	175.81%	142.19%	100.00%	-
PBT	177,226	307,208	123,074	85,956	183,104	182,363	149,998	2.81%
YoY %	-42.31%	149.61%	43.18%	-53.06%	0.41%	21.58%	-	-
Horiz. %	118.15%	204.81%	82.05%	57.30%	122.07%	121.58%	100.00%	-
Tax	-22,922	-61,489	-22,934	-24,871	-50,474	-55,543	-43,973	-10.28%
YoY %	62.72%	-168.11%	7.79%	50.73%	9.13%	-26.31%	-	-
Horiz. %	52.13%	139.83%	52.15%	56.56%	114.78%	126.31%	100.00%	-
NP	154,304	245,719	100,140	61,085	132,630	126,820	106,025	6.44%
YoY %	-37.20%	145.38%	63.94%	-53.94%	4.58%	19.61%	-	-
Horiz. %	145.54%	231.76%	94.45%	57.61%	125.09%	119.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	153,326	245,801	99,568	59,968	130,926	126,820	106,025	6.33%
YoY %	-37.62%	146.87%	66.04%	-54.20%	3.24%	19.61%	-	-
Horiz. %	144.61%	231.83%	93.91%	56.56%	123.49%	119.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.93%	20.02%	18.63%	28.93%	27.57%	30.46%	29.32%	-
YoY %	-35.41%	7.46%	-35.60%	4.93%	-9.49%	3.89%	-	-
Horiz. %	44.10%	68.28%	63.54%	98.67%	94.03%	103.89%	100.00%	-
Total Cost	2,702,582	2,950,107	1,763,037	2,047,954	2,816,623	2,258,397	1,571,492	9.44%
YoY %	-8.39%	67.33%	-13.91%	-27.29%	24.72%	43.71%	-	-
Horiz. %	171.98%	187.73%	112.19%	130.32%	179.23%	143.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,515,333	1,425,930	1,235,436	1,170,761	1,166,807	1,051,247	965,296	7.79%
YoY %	6.27%	15.42%	5.52%	0.34%	10.99%	8.90%	-	-
Horiz. %	156.98%	147.72%	127.99%	121.29%	120.88%	108.90%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Dividend
Div	71,574	66,530	50,105	33,588	50,291	50,219	80,702	-1.97%
YoY %	7.58%	32.78%	49.18%	-33.21%	0.14%	-37.77%	-	-
Horiz. %	88.69%	82.44%	62.09%	41.62%	62.32%	62.23%	100.00%	-
Div Payout %	46.68%	27.07%	50.32%	56.01%	38.41%	39.60%	76.12%	-
YoY %	72.44%	-46.20%	-10.16%	45.82%	-3.01%	-47.98%	-	-
Horiz. %	61.32%	35.56%	66.11%	73.58%	50.46%	52.02%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Equity
Net Worth	1,515,333	1,425,930	1,235,436	1,170,761	1,166,807	1,051,247	965,296	7.79%
YoY %	6.27%	15.42%	5.52%	0.34%	10.99%	8.90%	-	-
Horiz. %	156.98%	147.72%	127.99%	121.29%	120.88%	108.90%	100.00%	-
NOSH	653,161	663,223	667,803	672,812	670,579	669,584	670,344	-0.43%
YoY %	-1.52%	-0.69%	-0.74%	0.33%	0.15%	-0.11%	-	-
Horiz. %	97.44%	98.94%	99.62%	100.37%	100.04%	99.89%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Ratio Analysis
NP Margin	5.40%	7.69%	5.37%	2.90%	4.50%	5.32%	6.32%	-
YoY %	-29.78%	43.20%	85.17%	-35.56%	-15.41%	-15.82%	-	-
Horiz. %	85.44%	121.68%	84.97%	45.89%	71.20%	84.18%	100.00%	-
ROE	10.12%	17.24%	8.06%	5.12%	11.22%	12.06%	10.98%	-
YoY %	-41.30%	113.90%	57.42%	-54.37%	-6.97%	9.84%	-	-
Horiz. %	92.17%	157.01%	73.41%	46.63%	102.19%	109.84%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Per Share
RPS	437.39	481.86	279.00	313.47	439.81	356.22	250.25	9.74%
YoY %	-9.23%	72.71%	-11.00%	-28.73%	23.47%	42.35%	-	-
Horiz. %	174.78%	192.55%	111.49%	125.26%	175.75%	142.35%	100.00%	-
EPS	23.47	37.06	14.91	8.91	19.52	18.94	15.82	6.78%
YoY %	-36.67%	148.56%	67.34%	-54.35%	3.06%	19.72%	-	-
Horiz. %	148.36%	234.26%	94.25%	56.32%	123.39%	119.72%	100.00%	-
DPS	11.00	10.00	7.50	5.00	7.50	7.50	12.04	-1.49%
YoY %	10.00%	33.33%	50.00%	-33.33%	0.00%	-37.71%	-	-
Horiz. %	91.36%	83.06%	62.29%	41.53%	62.29%	62.29%	100.00%	-
NAPS	2.32	2.15	1.85	1.7401	1.74	1.57	1.44	8.26%
YoY %	7.91%	16.22%	6.32%	0.01%	10.83%	9.03%	-	-
Horiz. %	161.11%	149.31%	128.47%	120.84%	120.83%	109.03%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Adjusted Per Share Value based on latest NOSH - 672,812
RPS	438.26	490.26	285.82	323.54	452.43	365.90	257.34	9.27%
YoY %	-10.61%	71.53%	-11.66%	-28.49%	23.65%	42.19%	-	-
Horiz. %	170.30%	190.51%	111.07%	125.72%	175.81%	142.19%	100.00%	-
EPS	23.52	37.71	15.27	9.20	20.08	19.45	16.26	6.33%
YoY %	-37.63%	146.95%	65.98%	-54.18%	3.24%	19.62%	-	-
Horiz. %	144.65%	231.92%	93.91%	56.58%	123.49%	119.62%	100.00%	-
DPS	10.98	10.21	7.69	5.15	7.71	7.70	12.38	-1.97%
YoY %	7.54%	32.77%	49.32%	-33.20%	0.13%	-37.80%	-	-
Horiz. %	88.69%	82.47%	62.12%	41.60%	62.28%	62.20%	100.00%	-
NAPS	2.3246	2.1874	1.8952	1.796	1.7899	1.6127	1.4808	7.79%
YoY %	6.27%	15.42%	5.52%	0.34%	10.99%	8.91%	-	-
Horiz. %	156.98%	147.72%	127.98%	121.29%	120.87%	108.91%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	31/12/03	-
Price	3.12	1.16	2.08	1.25	1.35	1.66	1.29	-
P/RPS	0.71	0.24	0.75	0.40	0.31	0.47	0.52	5.32%
YoY %	195.83%	-68.00%	87.50%	29.03%	-34.04%	-9.62%	-	-
Horiz. %	136.54%	46.15%	144.23%	76.92%	59.62%	90.38%	100.00%	-
P/EPS	13.29	3.13	13.95	14.02	6.91	8.76	8.16	8.46%
YoY %	324.60%	-77.56%	-0.50%	102.89%	-21.12%	7.35%	-	-
Horiz. %	162.87%	38.36%	170.96%	171.81%	84.68%	107.35%	100.00%	-
EY	7.52	31.95	7.17	7.13	14.46	11.41	12.26	-7.81%
YoY %	-76.46%	345.61%	0.56%	-50.69%	26.73%	-6.93%	-	-
Horiz. %	61.34%	260.60%	58.48%	58.16%	117.94%	93.07%	100.00%	-
DY	3.53	8.62	3.61	4.00	5.56	4.52	9.33	-14.94%
YoY %	-59.05%	138.78%	-9.75%	-28.06%	23.01%	-51.55%	-	-
Horiz. %	37.83%	92.39%	38.69%	42.87%	59.59%	48.45%	100.00%	-
P/NAPS	1.34	0.54	1.12	0.72	0.78	1.06	0.90	6.85%
YoY %	148.15%	-51.79%	55.56%	-7.69%	-26.42%	17.78%	-	-
Horiz. %	148.89%	60.00%	124.44%	80.00%	86.67%	117.78%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Announcement Date
Date	22/02/10	20/02/09	26/02/08	22/02/07	23/02/06	28/02/05	26/02/04	-
Price	3.05	1.15	1.87	1.42	1.52	1.80	1.32	-
P/RPS	0.70	0.24	0.67	0.45	0.35	0.51	0.53	4.74%
YoY %	191.67%	-64.18%	48.89%	28.57%	-31.37%	-3.77%	-	-
Horiz. %	132.08%	45.28%	126.42%	84.91%	66.04%	96.23%	100.00%	-
P/EPS	12.99	3.10	12.54	15.93	7.79	9.50	8.35	7.63%
YoY %	319.03%	-75.28%	-21.28%	104.49%	-18.00%	13.77%	-	-
Horiz. %	155.57%	37.13%	150.18%	190.78%	93.29%	113.77%	100.00%	-
EY	7.70	32.23	7.97	6.28	12.84	10.52	11.98	-7.09%
YoY %	-76.11%	304.39%	26.91%	-51.09%	22.05%	-12.19%	-	-
Horiz. %	64.27%	269.03%	66.53%	52.42%	107.18%	87.81%	100.00%	-
DY	3.61	8.70	4.01	3.52	4.93	4.17	9.12	-14.30%
YoY %	-58.51%	116.96%	13.92%	-28.60%	18.23%	-54.28%	-	-
Horiz. %	39.58%	95.39%	43.97%	38.60%	54.06%	45.72%	100.00%	-
P/NAPS	1.31	0.53	1.01	0.82	0.87	1.15	0.92	6.06%
YoY %	147.17%	-47.52%	23.17%	-5.75%	-24.35%	25.00%	-	-
Horiz. %	142.39%	57.61%	109.78%	89.13%	94.57%	125.00%	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