[TCHONG] QoQ TTM Result on 30-Sep-2010 [#3]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

19-Nov-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Sep-2010 [#3]

Profit Trend

QoQ- 7.26%

YoY- 58.8%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
TTM Result
Revenue	3,781,690	3,766,623	3,505,248	3,390,077	3,264,249	3,034,359	2,856,886	20.61%
YoY %	0.40%	7.46%	3.40%	3.85%	7.58%	6.21%	-	-
Horiz. %	132.37%	131.84%	122.69%	118.66%	114.26%	106.21%	100.00%	-
PBT	322,811	338,992	322,753	299,163	271,544	217,585	177,226	49.31%
YoY %	-4.77%	5.03%	7.89%	10.17%	24.80%	22.77%	-	-
Horiz. %	182.15%	191.28%	182.11%	168.80%	153.22%	122.77%	100.00%	-
Tax	-90,745	-99,276	-91,665	-77,474	-64,661	-40,162	-22,922	150.88%
YoY %	8.59%	-8.30%	-18.32%	-19.82%	-61.00%	-75.21%	-	-
Horiz. %	395.89%	433.10%	399.90%	337.99%	282.09%	175.21%	100.00%	-
NP	232,066	239,716	231,088	221,689	206,883	177,423	154,304	31.36%
YoY %	-3.19%	3.73%	4.24%	7.16%	16.60%	14.98%	-	-
Horiz. %	150.40%	155.35%	149.76%	143.67%	134.07%	114.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	231,954	239,147	229,741	220,395	205,486	176,418	153,326	31.88%
YoY %	-3.01%	4.09%	4.24%	7.26%	16.48%	15.06%	-	-
Horiz. %	151.28%	155.97%	149.84%	143.74%	134.02%	115.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.11%	29.29%	28.40%	25.90%	23.81%	18.46%	12.93%	-
YoY %	-4.03%	3.13%	9.65%	8.78%	28.98%	42.77%	-	-
Horiz. %	217.40%	226.53%	219.64%	200.31%	184.15%	142.77%	100.00%	-
Total Cost	3,549,624	3,526,907	3,274,160	3,168,388	3,057,366	2,856,936	2,702,582	19.99%
YoY %	0.64%	7.72%	3.34%	3.63%	7.02%	5.71%	-	-
Horiz. %	131.34%	130.50%	121.15%	117.24%	113.13%	105.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,781,979	1,755,728	1,681,801	1,631,646	1,619,122	1,572,798	1,515,333	11.44%
YoY %	1.50%	4.40%	3.07%	0.77%	2.95%	3.79%	-	-
Horiz. %	117.60%	115.86%	110.99%	107.68%	106.85%	103.79%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	78,315	78,323	78,323	78,361	78,361	71,574	71,574	6.20%
YoY %	-0.01%	0.00%	-0.05%	0.00%	9.48%	0.00%	-	-
Horiz. %	109.42%	109.43%	109.43%	109.48%	109.48%	100.00%	100.00%	-
Div Payout %	33.76%	32.75%	34.09%	35.56%	38.13%	40.57%	46.68%	-
YoY %	3.08%	-3.93%	-4.13%	-6.74%	-6.01%	-13.09%	-	-
Horiz. %	72.32%	70.16%	73.03%	76.18%	81.68%	86.91%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	1,781,979	1,755,728	1,681,801	1,631,646	1,619,122	1,572,798	1,515,333	11.44%
YoY %	1.50%	4.40%	3.07%	0.77%	2.95%	3.79%	-	-
Horiz. %	117.60%	115.86%	110.99%	107.68%	106.85%	103.79%	100.00%	-
NOSH	652,739	652,687	652,518	652,658	652,871	652,613	653,161	-0.04%
YoY %	0.01%	0.03%	-0.02%	-0.03%	0.04%	-0.08%	-	-
Horiz. %	99.94%	99.93%	99.90%	99.92%	99.96%	99.92%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	6.14%	6.36%	6.59%	6.54%	6.34%	5.85%	5.40%	-
YoY %	-3.46%	-3.49%	0.76%	3.15%	8.38%	8.33%	-	-
Horiz. %	113.70%	117.78%	122.04%	121.11%	117.41%	108.33%	100.00%	-
ROE	13.02%	13.62%	13.66%	13.51%	12.69%	11.22%	10.12%	-
YoY %	-4.41%	-0.29%	1.11%	6.46%	13.10%	10.87%	-	-
Horiz. %	128.66%	134.58%	134.98%	133.50%	125.40%	110.87%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	579.36	577.09	537.19	519.43	499.98	464.95	437.39	20.67%
YoY %	0.39%	7.43%	3.42%	3.89%	7.53%	6.30%	-	-
Horiz. %	132.46%	131.94%	122.82%	118.76%	114.31%	106.30%	100.00%	-
EPS	35.54	36.64	35.21	33.77	31.47	27.03	23.47	31.96%
YoY %	-3.00%	4.06%	4.26%	7.31%	16.43%	15.17%	-	-
Horiz. %	151.43%	156.11%	150.02%	143.89%	134.09%	115.17%	100.00%	-
DPS	12.00	12.00	12.00	12.00	12.00	11.00	11.00	5.98%
YoY %	0.00%	0.00%	0.00%	0.00%	9.09%	0.00%	-	-
Horiz. %	109.09%	109.09%	109.09%	109.09%	109.09%	100.00%	100.00%	-
NAPS	2.73	2.69	2.5774	2.50	2.48	2.41	2.32	11.49%
YoY %	1.49%	4.37%	3.10%	0.81%	2.90%	3.88%	-	-
Horiz. %	117.67%	115.95%	111.09%	107.76%	106.90%	103.88%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 652,658
RPS	562.75	560.51	521.61	504.48	485.75	451.54	425.13	20.61%
YoY %	0.40%	7.46%	3.40%	3.86%	7.58%	6.21%	-	-
Horiz. %	132.37%	131.84%	122.69%	118.66%	114.26%	106.21%	100.00%	-
EPS	34.52	35.59	34.19	32.80	30.58	26.25	22.82	31.87%
YoY %	-3.01%	4.09%	4.24%	7.26%	16.50%	15.03%	-	-
Horiz. %	151.27%	155.96%	149.82%	143.73%	134.01%	115.03%	100.00%	-
DPS	11.65	11.66	11.66	11.66	11.66	10.65	10.65	6.18%
YoY %	-0.09%	0.00%	0.00%	0.00%	9.48%	0.00%	-	-
Horiz. %	109.39%	109.48%	109.48%	109.48%	109.48%	100.00%	100.00%	-
NAPS	2.6518	2.6127	2.5027	2.428	2.4094	2.3405	2.255	11.44%
YoY %	1.50%	4.40%	3.08%	0.77%	2.94%	3.79%	-	-
Horiz. %	117.60%	115.86%	110.98%	107.67%	106.85%	103.79%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	4.74	4.86	5.18	5.96	4.30	3.73	3.12	-
P/RPS	0.82	0.84	0.96	1.15	0.86	0.80	0.71	10.10%
YoY %	-2.38%	-12.50%	-16.52%	33.72%	7.50%	12.68%	-	-
Horiz. %	115.49%	118.31%	135.21%	161.97%	121.13%	112.68%	100.00%	-
P/EPS	13.34	13.26	14.71	17.65	13.66	13.80	13.29	0.25%
YoY %	0.60%	-9.86%	-16.66%	29.21%	-1.01%	3.84%	-	-
Horiz. %	100.38%	99.77%	110.68%	132.81%	102.78%	103.84%	100.00%	-
EY	7.50	7.54	6.80	5.67	7.32	7.25	7.52	-0.17%
YoY %	-0.53%	10.88%	19.93%	-22.54%	0.97%	-3.59%	-	-
Horiz. %	99.73%	100.27%	90.43%	75.40%	97.34%	96.41%	100.00%	-
DY	2.53	2.47	2.32	2.01	2.79	2.95	3.53	-19.96%
YoY %	2.43%	6.47%	15.42%	-27.96%	-5.42%	-16.43%	-	-
Horiz. %	71.67%	69.97%	65.72%	56.94%	79.04%	83.57%	100.00%	-
P/NAPS	1.74	1.81	2.01	2.38	1.73	1.55	1.34	19.07%
YoY %	-3.87%	-9.95%	-15.55%	37.57%	11.61%	15.67%	-	-
Horiz. %	129.85%	135.07%	150.00%	177.61%	129.10%	115.67%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	18/08/11	18/05/11	24/02/11	19/11/10	18/08/10	26/05/10	22/02/10	-
Price	4.83	4.30	4.90	5.62	5.19	3.83	3.05	-
P/RPS	0.83	0.75	0.91	1.08	1.04	0.82	0.70	12.06%
YoY %	10.67%	-17.58%	-15.74%	3.85%	26.83%	17.14%	-	-
Horiz. %	118.57%	107.14%	130.00%	154.29%	148.57%	117.14%	100.00%	-
P/EPS	13.59	11.74	13.92	16.64	16.49	14.17	12.99	3.06%
YoY %	15.76%	-15.66%	-16.35%	0.91%	16.37%	9.08%	-	-
Horiz. %	104.62%	90.38%	107.16%	128.10%	126.94%	109.08%	100.00%	-
EY	7.36	8.52	7.19	6.01	6.06	7.06	7.70	-2.97%
YoY %	-13.62%	18.50%	19.63%	-0.83%	-14.16%	-8.31%	-	-
Horiz. %	95.58%	110.65%	93.38%	78.05%	78.70%	91.69%	100.00%	-
DY	2.48	2.79	2.45	2.14	2.31	2.87	3.61	-22.19%
YoY %	-11.11%	13.88%	14.49%	-7.36%	-19.51%	-20.50%	-	-
Horiz. %	68.70%	77.29%	67.87%	59.28%	63.99%	79.50%	100.00%	-
P/NAPS	1.77	1.60	1.90	2.25	2.09	1.59	1.31	22.28%
YoY %	10.62%	-15.79%	-15.56%	7.66%	31.45%	21.37%	-	-
Horiz. %	135.11%	122.14%	145.04%	171.76%	159.54%	121.37%	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