[TCHONG] QoQ TTM Result on 30-Sep-2008 [#3]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

17-Nov-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Sep-2008 [#3]

Profit Trend

QoQ- 33.23%

YoY- 246.8%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
TTM Result
Revenue	3,043,371	3,129,113	3,195,826	2,987,681	2,578,230	2,224,476	1,863,177	38.73%
YoY %	-2.74%	-2.09%	6.97%	15.88%	15.90%	19.39%	-	-
Horiz. %	163.34%	167.95%	171.53%	160.35%	138.38%	119.39%	100.00%	-
PBT	246,645	288,657	307,208	300,850	229,995	172,288	123,074	59.02%
YoY %	-14.55%	-6.04%	2.11%	30.81%	33.49%	39.99%	-	-
Horiz. %	200.40%	234.54%	249.61%	244.45%	186.88%	139.99%	100.00%	-
Tax	-46,962	-55,477	-61,489	-51,799	-42,007	-30,499	-22,934	61.32%
YoY %	15.35%	9.78%	-18.71%	-23.31%	-37.73%	-32.99%	-	-
Horiz. %	204.77%	241.90%	268.11%	225.86%	183.16%	132.99%	100.00%	-
NP	199,683	233,180	245,719	249,051	187,988	141,789	100,140	58.49%
YoY %	-14.37%	-5.10%	-1.34%	32.48%	32.58%	41.59%	-	-
Horiz. %	199.40%	232.85%	245.38%	248.70%	187.73%	141.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	199,773	233,326	245,801	249,535	187,292	141,083	99,568	59.14%
YoY %	-14.38%	-5.08%	-1.50%	33.23%	32.75%	41.70%	-	-
Horiz. %	200.64%	234.34%	246.87%	250.62%	188.10%	141.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.04%	19.22%	20.02%	17.22%	18.26%	17.70%	18.63%	-
YoY %	-0.94%	-4.00%	16.26%	-5.70%	3.16%	-4.99%	-	-
Horiz. %	102.20%	103.17%	107.46%	92.43%	98.01%	95.01%	100.00%	-
Total Cost	2,843,688	2,895,933	2,950,107	2,738,630	2,390,242	2,082,687	1,763,037	37.57%
YoY %	-1.80%	-1.84%	7.72%	14.58%	14.77%	18.13%	-	-
Horiz. %	161.29%	164.26%	167.33%	155.34%	135.58%	118.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,450,840	1,474,633	1,425,930	1,401,228	1,328,095	1,288,024	1,235,436	11.32%
YoY %	-1.61%	3.42%	1.76%	5.51%	3.11%	4.26%	-	-
Horiz. %	117.44%	119.36%	115.42%	113.42%	107.50%	104.26%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	65,546	66,530	66,530	66,759	66,759	50,105	50,105	19.63%
YoY %	-1.48%	0.00%	-0.34%	0.00%	33.24%	0.00%	-	-
Horiz. %	130.82%	132.78%	132.78%	133.24%	133.24%	100.00%	100.00%	-
Div Payout %	32.81%	28.51%	27.07%	26.75%	35.64%	35.52%	50.32%	-
YoY %	15.08%	5.32%	1.20%	-24.94%	0.34%	-29.41%	-	-
Horiz. %	65.20%	56.66%	53.80%	53.16%	70.83%	70.59%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	1,450,840	1,474,633	1,425,930	1,401,228	1,328,095	1,288,024	1,235,436	11.32%
YoY %	-1.61%	3.42%	1.76%	5.51%	3.11%	4.26%	-	-
Horiz. %	117.44%	119.36%	115.42%	113.42%	107.50%	104.26%	100.00%	-
NOSH	647,696	664,249	663,223	667,251	667,384	667,370	667,803	-2.01%
YoY %	-2.49%	0.15%	-0.60%	-0.02%	0.00%	-0.06%	-	-
Horiz. %	96.99%	99.47%	99.31%	99.92%	99.94%	99.94%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	6.56%	7.45%	7.69%	8.34%	7.29%	6.37%	5.37%	-
YoY %	-11.95%	-3.12%	-7.79%	14.40%	14.44%	18.62%	-	-
Horiz. %	122.16%	138.73%	143.20%	155.31%	135.75%	118.62%	100.00%	-
ROE	13.77%	15.82%	17.24%	17.81%	14.10%	10.95%	8.06%	-
YoY %	-12.96%	-8.24%	-3.20%	26.31%	28.77%	35.86%	-	-
Horiz. %	170.84%	196.28%	213.90%	220.97%	174.94%	135.86%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	469.88	471.08	481.86	447.76	386.32	333.32	279.00	41.59%
YoY %	-0.25%	-2.24%	7.62%	15.90%	15.90%	19.47%	-	-
Horiz. %	168.42%	168.85%	172.71%	160.49%	138.47%	119.47%	100.00%	-
EPS	30.84	35.13	37.06	37.40	28.06	21.14	14.91	62.41%
YoY %	-12.21%	-5.21%	-0.91%	33.29%	32.73%	41.78%	-	-
Horiz. %	206.84%	235.61%	248.56%	250.84%	188.20%	141.78%	100.00%	-
DPS	10.12	10.00	10.00	10.00	10.00	7.50	7.50	22.13%
YoY %	1.20%	0.00%	0.00%	0.00%	33.33%	0.00%	-	-
Horiz. %	134.93%	133.33%	133.33%	133.33%	133.33%	100.00%	100.00%	-
NAPS	2.24	2.22	2.15	2.10	1.99	1.93	1.85	13.61%
YoY %	0.90%	3.26%	2.38%	5.53%	3.11%	4.32%	-	-
Horiz. %	121.08%	120.00%	116.22%	113.51%	107.57%	104.32%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 667,251
RPS	466.87	480.02	490.26	458.32	395.51	341.25	285.82	38.73%
YoY %	-2.74%	-2.09%	6.97%	15.88%	15.90%	19.39%	-	-
Horiz. %	163.34%	167.94%	171.53%	160.35%	138.38%	119.39%	100.00%	-
EPS	30.65	35.79	37.71	38.28	28.73	21.64	15.27	59.18%
YoY %	-14.36%	-5.09%	-1.49%	33.24%	32.76%	41.72%	-	-
Horiz. %	200.72%	234.38%	246.95%	250.69%	188.15%	141.72%	100.00%	-
DPS	10.06	10.21	10.21	10.24	10.24	7.69	7.69	19.63%
YoY %	-1.47%	0.00%	-0.29%	0.00%	33.16%	0.00%	-	-
Horiz. %	130.82%	132.77%	132.77%	133.16%	133.16%	100.00%	100.00%	-
NAPS	2.2257	2.2622	2.1874	2.1496	2.0374	1.9759	1.8952	11.32%
YoY %	-1.61%	3.42%	1.76%	5.51%	3.11%	4.26%	-	-
Horiz. %	117.44%	119.36%	115.42%	113.42%	107.50%	104.26%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	1.67	1.23	1.16	1.65	1.81	1.80	2.08	-
P/RPS	0.36	0.26	0.24	0.37	0.47	0.54	0.75	-38.72%
YoY %	38.46%	8.33%	-35.14%	-21.28%	-12.96%	-28.00%	-	-
Horiz. %	48.00%	34.67%	32.00%	49.33%	62.67%	72.00%	100.00%	-
P/EPS	5.41	3.50	3.13	4.41	6.45	8.51	13.95	-46.85%
YoY %	54.57%	11.82%	-29.02%	-31.63%	-24.21%	-39.00%	-	-
Horiz. %	38.78%	25.09%	22.44%	31.61%	46.24%	61.00%	100.00%	-
EY	18.47	28.56	31.95	22.67	15.50	11.74	7.17	88.02%
YoY %	-35.33%	-10.61%	40.94%	46.26%	32.03%	63.74%	-	-
Horiz. %	257.60%	398.33%	445.61%	316.18%	216.18%	163.74%	100.00%	-
DY	6.06	8.13	8.62	6.06	5.52	4.17	3.61	41.29%
YoY %	-25.46%	-5.68%	42.24%	9.78%	32.37%	15.51%	-	-
Horiz. %	167.87%	225.21%	238.78%	167.87%	152.91%	115.51%	100.00%	-
P/NAPS	0.75	0.55	0.54	0.79	0.91	0.93	1.12	-23.47%
YoY %	36.36%	1.85%	-31.65%	-13.19%	-2.15%	-16.96%	-	-
Horiz. %	66.96%	49.11%	48.21%	70.54%	81.25%	83.04%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	19/08/09	28/05/09	20/02/09	17/11/08	27/08/08	28/05/08	26/02/08	-
Price	1.85	1.59	1.15	1.15	1.53	1.98	1.87	-
P/RPS	0.39	0.34	0.24	0.26	0.40	0.59	0.67	-30.30%
YoY %	14.71%	41.67%	-7.69%	-35.00%	-32.20%	-11.94%	-	-
Horiz. %	58.21%	50.75%	35.82%	38.81%	59.70%	88.06%	100.00%	-
P/EPS	6.00	4.53	3.10	3.08	5.45	9.37	12.54	-38.85%
YoY %	32.45%	46.13%	0.65%	-43.49%	-41.84%	-25.28%	-	-
Horiz. %	47.85%	36.12%	24.72%	24.56%	43.46%	74.72%	100.00%	-
EY	16.67	22.09	32.23	32.52	18.34	10.68	7.97	63.62%
YoY %	-24.54%	-31.46%	-0.89%	77.32%	71.72%	34.00%	-	-
Horiz. %	209.16%	277.16%	404.39%	408.03%	230.11%	134.00%	100.00%	-
DY	5.47	6.29	8.70	8.70	6.54	3.79	4.01	23.02%
YoY %	-13.04%	-27.70%	0.00%	33.03%	72.56%	-5.49%	-	-
Horiz. %	136.41%	156.86%	216.96%	216.96%	163.09%	94.51%	100.00%	-
P/NAPS	0.83	0.72	0.53	0.55	0.77	1.03	1.01	-12.27%
YoY %	15.28%	35.85%	-3.64%	-28.57%	-25.24%	1.98%	-	-
Horiz. %	82.18%	71.29%	52.48%	54.46%	76.24%	101.98%	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