[TCHONG] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

22-Feb-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Dec-2009 [#4]

Profit Trend

QoQ- 38.63%

YoY- -37.62%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Cumulative Result
Revenue	2,669,888	1,798,292	870,367	2,856,886	2,136,697	1,390,929	692,894	145.58%
YoY %	48.47%	106.61%	-69.53%	33.71%	53.62%	100.74%	-	-
Horiz. %	385.32%	259.53%	125.61%	412.31%	308.37%	200.74%	100.00%	-
PBT	256,454	184,866	88,913	177,226	134,517	90,548	48,554	202.98%
YoY %	38.72%	107.92%	-49.83%	31.75%	48.56%	86.49%	-	-
Horiz. %	528.18%	380.74%	183.12%	365.01%	277.05%	186.49%	100.00%	-
Tax	-77,822	-55,756	-23,986	-22,922	-23,269	-14,016	-6,746	409.79%
YoY %	-39.58%	-132.45%	-4.64%	1.49%	-66.02%	-107.77%	-	-
Horiz. %	1,153.60%	826.50%	355.56%	339.79%	344.93%	207.77%	100.00%	-
NP	178,632	129,110	64,927	154,304	111,248	76,532	41,808	163.07%
YoY %	38.36%	98.85%	-57.92%	38.70%	45.36%	83.06%	-	-
Horiz. %	427.27%	308.82%	155.30%	369.08%	266.09%	183.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	177,669	128,328	64,674	153,326	110,601	76,169	41,582	163.07%
YoY %	38.45%	98.42%	-57.82%	38.63%	45.20%	83.18%	-	-
Horiz. %	427.27%	308.61%	155.53%	368.73%	265.98%	183.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.35%	30.16%	26.98%	12.93%	17.30%	15.48%	13.89%	-
YoY %	0.63%	11.79%	108.66%	-25.26%	11.76%	11.45%	-	-
Horiz. %	218.50%	217.13%	194.24%	93.09%	124.55%	111.45%	100.00%	-
Total Cost	2,491,256	1,669,182	805,440	2,702,582	2,025,449	1,314,397	651,086	144.43%
YoY %	49.25%	107.24%	-70.20%	33.43%	54.10%	101.88%	-	-
Horiz. %	382.63%	256.37%	123.71%	415.09%	311.09%	201.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,631,787	1,618,786	1,572,798	1,518,011	1,474,243	1,470,849	1,474,633	6.97%
YoY %	0.80%	2.92%	3.61%	2.97%	0.23%	-0.26%	-	-
Horiz. %	110.66%	109.78%	106.66%	102.94%	99.97%	99.74%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	39,162	39,164	-	72,011	32,760	32,831	-	-
YoY %	-0.01%	0.00%	-	119.81%	-0.22%	0.00%	-	-
Horiz. %	119.28%	119.29%	-	219.34%	99.78%	100.00%	-	-
Div Payout %	22.04%	30.52%	-	46.97%	29.62%	43.10%	-	-
YoY %	-27.79%	0.00%	-	58.58%	-31.28%	0.00%	-	-
Horiz. %	51.14%	70.81%	-	108.98%	68.72%	100.00%	-	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	1,631,787	1,618,786	1,572,798	1,518,011	1,474,243	1,470,849	1,474,633	6.97%
YoY %	0.80%	2.92%	3.61%	2.97%	0.23%	-0.26%	-	-
Horiz. %	110.66%	109.78%	106.66%	102.94%	99.97%	99.74%	100.00%	-
NOSH	652,714	652,736	652,613	654,654	655,219	656,629	664,249	-1.16%
YoY %	-0.00%	0.02%	-0.31%	-0.09%	-0.21%	-1.15%	-	-
Horiz. %	98.26%	98.27%	98.25%	98.56%	98.64%	98.85%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	6.69%	7.18%	7.46%	5.40%	5.21%	5.50%	6.03%	-
YoY %	-6.82%	-3.75%	38.15%	3.65%	-5.27%	-8.79%	-	-
Horiz. %	110.95%	119.07%	123.71%	89.55%	86.40%	91.21%	100.00%	-
ROE	10.89%	7.93%	4.11%	10.10%	7.50%	5.18%	2.82%	-
YoY %	37.33%	92.94%	-59.31%	34.67%	44.79%	83.69%	-	-
Horiz. %	386.17%	281.21%	145.74%	358.16%	265.96%	183.69%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	409.04	275.50	133.37	436.40	326.10	211.83	104.31	148.46%
YoY %	48.47%	106.57%	-69.44%	33.82%	53.94%	103.08%	-	-
Horiz. %	392.14%	264.12%	127.86%	418.37%	312.63%	203.08%	100.00%	-
EPS	27.22	19.66	9.91	23.42	16.88	11.60	6.26	166.16%
YoY %	38.45%	98.39%	-57.69%	38.74%	45.52%	85.30%	-	-
Horiz. %	434.82%	314.06%	158.31%	374.12%	269.65%	185.30%	100.00%	-
DPS	6.00	6.00	0.00	11.00	5.00	5.00	0.00	-
YoY %	0.00%	0.00%	0.00%	120.00%	0.00%	0.00%	-	-
Horiz. %	120.00%	120.00%	0.00%	220.00%	100.00%	100.00%	-	-
NAPS	2.50	2.48	2.41	2.3188	2.25	2.24	2.22	8.23%
YoY %	0.81%	2.90%	3.93%	3.06%	0.45%	0.90%	-	-
Horiz. %	112.61%	111.71%	108.56%	104.45%	101.35%	100.90%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 653,161
RPS	397.30	267.60	129.52	425.13	317.96	206.98	103.11	145.57%
YoY %	48.47%	106.61%	-69.53%	33.71%	53.62%	100.74%	-	-
Horiz. %	385.32%	259.53%	125.61%	412.31%	308.37%	200.74%	100.00%	-
EPS	26.44	19.10	9.62	22.82	16.46	11.33	6.19	163.02%
YoY %	38.43%	98.54%	-57.84%	38.64%	45.28%	83.04%	-	-
Horiz. %	427.14%	308.56%	155.41%	368.66%	265.91%	183.04%	100.00%	-
DPS	5.83	5.83	0.00	10.72	4.88	4.89	0.00	-
YoY %	0.00%	0.00%	0.00%	119.67%	-0.20%	0.00%	-	-
Horiz. %	119.22%	119.22%	0.00%	219.22%	99.80%	100.00%	-	-
NAPS	2.4283	2.4089	2.3405	2.2589	2.1938	2.1888	2.1944	6.97%
YoY %	0.81%	2.92%	3.61%	2.97%	0.23%	-0.26%	-	-
Horiz. %	110.66%	109.77%	106.66%	102.94%	99.97%	99.74%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	5.96	4.30	3.73	3.12	2.09	1.67	1.23	-
P/RPS	1.46	1.56	2.80	0.71	0.64	0.79	1.18	15.23%
YoY %	-6.41%	-44.29%	294.37%	10.94%	-18.99%	-33.05%	-	-
Horiz. %	123.73%	132.20%	237.29%	60.17%	54.24%	66.95%	100.00%	-
P/EPS	21.90	21.87	37.64	13.32	12.38	14.40	19.65	7.48%
YoY %	0.14%	-41.90%	182.58%	7.59%	-14.03%	-26.72%	-	-
Horiz. %	111.45%	111.30%	191.55%	67.79%	63.00%	73.28%	100.00%	-
EY	4.57	4.57	2.66	7.51	8.08	6.95	5.09	-6.92%
YoY %	0.00%	71.80%	-64.58%	-7.05%	16.26%	36.54%	-	-
Horiz. %	89.78%	89.78%	52.26%	147.54%	158.74%	136.54%	100.00%	-
DY	1.01	1.40	0.00	3.53	2.39	2.99	0.00	-
YoY %	-27.86%	0.00%	0.00%	47.70%	-20.07%	0.00%	-	-
Horiz. %	33.78%	46.82%	0.00%	118.06%	79.93%	100.00%	-	-
P/NAPS	2.38	1.73	1.55	1.35	0.93	0.75	0.55	165.31%
YoY %	37.57%	11.61%	14.81%	45.16%	24.00%	36.36%	-	-
Horiz. %	432.73%	314.55%	281.82%	245.45%	169.09%	136.36%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	19/11/10	18/08/10	26/05/10	22/02/10	18/11/09	19/08/09	28/05/09	-
Price	5.62	5.19	3.83	3.05	2.61	1.85	1.59	-
P/RPS	1.37	1.88	2.87	0.70	0.80	0.87	1.52	-6.68%
YoY %	-27.13%	-34.49%	310.00%	-12.50%	-8.05%	-42.76%	-	-
Horiz. %	90.13%	123.68%	188.82%	46.05%	52.63%	57.24%	100.00%	-
P/EPS	20.65	26.40	38.65	13.02	15.46	15.95	25.40	-12.88%
YoY %	-21.78%	-31.69%	196.85%	-15.78%	-3.07%	-37.20%	-	-
Horiz. %	81.30%	103.94%	152.17%	51.26%	60.87%	62.80%	100.00%	-
EY	4.84	3.79	2.59	7.68	6.47	6.27	3.94	14.68%
YoY %	27.70%	46.33%	-66.28%	18.70%	3.19%	59.14%	-	-
Horiz. %	122.84%	96.19%	65.74%	194.92%	164.21%	159.14%	100.00%	-
DY	1.07	1.16	0.00	3.61	1.92	2.70	0.00	-
YoY %	-7.76%	0.00%	0.00%	88.02%	-28.89%	0.00%	-	-
Horiz. %	39.63%	42.96%	0.00%	133.70%	71.11%	100.00%	-	-
P/NAPS	2.25	2.09	1.59	1.32	1.16	0.83	0.72	113.59%
YoY %	7.66%	31.45%	20.45%	13.79%	39.76%	15.28%	-	-
Horiz. %	312.50%	290.28%	220.83%	183.33%	161.11%	115.28%	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