[TCHONG] QoQ TTM 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- 10.47%

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
TTM Result
Revenue	3,390,077	3,264,249	3,034,359	2,856,886	2,786,661	3,043,371	3,129,113	5.48%
YoY %	3.85%	7.58%	6.21%	2.52%	-8.44%	-2.74%	-	-
Horiz. %	108.34%	104.32%	96.97%	91.30%	89.06%	97.26%	100.00%	-
PBT	299,163	271,544	217,585	177,226	174,916	246,645	288,657	2.40%
YoY %	10.17%	24.80%	22.77%	1.32%	-29.08%	-14.55%	-	-
Horiz. %	103.64%	94.07%	75.38%	61.40%	60.60%	85.45%	100.00%	-
Tax	-77,474	-64,661	-40,162	-22,922	-35,151	-46,962	-55,477	24.91%
YoY %	-19.82%	-61.00%	-75.21%	34.79%	25.15%	15.35%	-	-
Horiz. %	139.65%	116.55%	72.39%	41.32%	63.36%	84.65%	100.00%	-
NP	221,689	206,883	177,423	154,304	139,765	199,683	233,180	-3.30%
YoY %	7.16%	16.60%	14.98%	10.40%	-30.01%	-14.37%	-	-
Horiz. %	95.07%	88.72%	76.09%	66.17%	59.94%	85.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	220,395	205,486	176,418	153,326	138,788	199,773	233,326	-3.72%
YoY %	7.26%	16.48%	15.06%	10.47%	-30.53%	-14.38%	-	-
Horiz. %	94.46%	88.07%	75.61%	65.71%	59.48%	85.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.90%	23.81%	18.46%	12.93%	20.10%	19.04%	19.22%	-
YoY %	8.78%	28.98%	42.77%	-35.67%	5.57%	-0.94%	-	-
Horiz. %	134.76%	123.88%	96.05%	67.27%	104.58%	99.06%	100.00%	-
Total Cost	3,168,388	3,057,366	2,856,936	2,702,582	2,646,896	2,843,688	2,895,933	6.17%
YoY %	3.63%	7.02%	5.71%	2.10%	-6.92%	-1.80%	-	-
Horiz. %	109.41%	105.57%	98.65%	93.32%	91.40%	98.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,631,646	1,619,122	1,572,798	1,515,333	1,470,056	1,450,840	1,474,633	6.97%
YoY %	0.77%	2.95%	3.79%	3.08%	1.32%	-1.61%	-	-
Horiz. %	110.65%	109.80%	106.66%	102.76%	99.69%	98.39%	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	78,361	78,361	71,574	71,574	65,546	65,546	66,530	11.51%
YoY %	0.00%	9.48%	0.00%	9.20%	0.00%	-1.48%	-	-
Horiz. %	117.78%	117.78%	107.58%	107.58%	98.52%	98.52%	100.00%	-
Div Payout %	35.56%	38.13%	40.57%	46.68%	47.23%	32.81%	28.51%	-
YoY %	-6.74%	-6.01%	-13.09%	-1.16%	43.95%	15.08%	-	-
Horiz. %	124.73%	133.74%	142.30%	163.73%	165.66%	115.08%	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	1,631,646	1,619,122	1,572,798	1,515,333	1,470,056	1,450,840	1,474,633	6.97%
YoY %	0.77%	2.95%	3.79%	3.08%	1.32%	-1.61%	-	-
Horiz. %	110.65%	109.80%	106.66%	102.76%	99.69%	98.39%	100.00%	-
NOSH	652,658	652,871	652,613	653,161	653,358	647,696	664,249	-1.16%
YoY %	-0.03%	0.04%	-0.08%	-0.03%	0.87%	-2.49%	-	-
Horiz. %	98.26%	98.29%	98.25%	98.33%	98.36%	97.51%	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	6.54%	6.34%	5.85%	5.40%	5.02%	6.56%	7.45%	-
YoY %	3.15%	8.38%	8.33%	7.57%	-23.48%	-11.95%	-	-
Horiz. %	87.79%	85.10%	78.52%	72.48%	67.38%	88.05%	100.00%	-
ROE	13.51%	12.69%	11.22%	10.12%	9.44%	13.77%	15.82%	-
YoY %	6.46%	13.10%	10.87%	7.20%	-31.45%	-12.96%	-	-
Horiz. %	85.40%	80.21%	70.92%	63.97%	59.67%	87.04%	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	519.43	499.98	464.95	437.39	426.51	469.88	471.08	6.72%
YoY %	3.89%	7.53%	6.30%	2.55%	-9.23%	-0.25%	-	-
Horiz. %	110.26%	106.13%	98.70%	92.85%	90.54%	99.75%	100.00%	-
EPS	33.77	31.47	27.03	23.47	21.24	30.84	35.13	-2.59%
YoY %	7.31%	16.43%	15.17%	10.50%	-31.13%	-12.21%	-	-
Horiz. %	96.13%	89.58%	76.94%	66.81%	60.46%	87.79%	100.00%	-
DPS	12.00	12.00	11.00	11.00	10.00	10.12	10.00	12.91%
YoY %	0.00%	9.09%	0.00%	10.00%	-1.19%	1.20%	-	-
Horiz. %	120.00%	120.00%	110.00%	110.00%	100.00%	101.20%	100.00%	-
NAPS	2.50	2.48	2.41	2.32	2.25	2.24	2.22	8.23%
YoY %	0.81%	2.90%	3.88%	3.11%	0.45%	0.90%	-	-
Horiz. %	112.61%	111.71%	108.56%	104.50%	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	504.48	485.75	451.54	425.13	414.68	452.88	465.64	5.48%
YoY %	3.86%	7.58%	6.21%	2.52%	-8.43%	-2.74%	-	-
Horiz. %	108.34%	104.32%	96.97%	91.30%	89.06%	97.26%	100.00%	-
EPS	32.80	30.58	26.25	22.82	20.65	29.73	34.72	-3.71%
YoY %	7.26%	16.50%	15.03%	10.51%	-30.54%	-14.37%	-	-
Horiz. %	94.47%	88.08%	75.60%	65.73%	59.48%	85.63%	100.00%	-
DPS	11.66	11.66	10.65	10.65	9.75	9.75	9.90	11.51%
YoY %	0.00%	9.48%	0.00%	9.23%	0.00%	-1.52%	-	-
Horiz. %	117.78%	117.78%	107.58%	107.58%	98.48%	98.48%	100.00%	-
NAPS	2.428	2.4094	2.3405	2.255	2.1876	2.159	2.1944	6.96%
YoY %	0.77%	2.94%	3.79%	3.08%	1.32%	-1.61%	-	-
Horiz. %	110.65%	109.80%	106.66%	102.76%	99.69%	98.39%	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	1.15	0.86	0.80	0.71	0.49	0.36	0.26	169.20%
YoY %	33.72%	7.50%	12.68%	44.90%	36.11%	38.46%	-	-
Horiz. %	442.31%	330.77%	307.69%	273.08%	188.46%	138.46%	100.00%	-
P/EPS	17.65	13.66	13.80	13.29	9.84	5.41	3.50	193.78%
YoY %	29.21%	-1.01%	3.84%	35.06%	81.89%	54.57%	-	-
Horiz. %	504.29%	390.29%	394.29%	379.71%	281.14%	154.57%	100.00%	-
EY	5.67	7.32	7.25	7.52	10.16	18.47	28.56	-65.93%
YoY %	-22.54%	0.97%	-3.59%	-25.98%	-44.99%	-35.33%	-	-
Horiz. %	19.85%	25.63%	25.39%	26.33%	35.57%	64.67%	100.00%	-
DY	2.01	2.79	2.95	3.53	4.78	6.06	8.13	-60.57%
YoY %	-27.96%	-5.42%	-16.43%	-26.15%	-21.12%	-25.46%	-	-
Horiz. %	24.72%	34.32%	36.29%	43.42%	58.79%	74.54%	100.00%	-
P/NAPS	2.38	1.73	1.55	1.34	0.93	0.75	0.55	165.31%
YoY %	37.57%	11.61%	15.67%	44.09%	24.00%	36.36%	-	-
Horiz. %	432.73%	314.55%	281.82%	243.64%	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	1.08	1.04	0.82	0.70	0.61	0.39	0.34	115.93%
YoY %	3.85%	26.83%	17.14%	14.75%	56.41%	14.71%	-	-
Horiz. %	317.65%	305.88%	241.18%	205.88%	179.41%	114.71%	100.00%	-
P/EPS	16.64	16.49	14.17	12.99	12.29	6.00	4.53	137.88%
YoY %	0.91%	16.37%	9.08%	5.70%	104.83%	32.45%	-	-
Horiz. %	367.33%	364.02%	312.80%	286.75%	271.30%	132.45%	100.00%	-
EY	6.01	6.06	7.06	7.70	8.14	16.67	22.09	-57.97%
YoY %	-0.83%	-14.16%	-8.31%	-5.41%	-51.17%	-24.54%	-	-
Horiz. %	27.21%	27.43%	31.96%	34.86%	36.85%	75.46%	100.00%	-
DY	2.14	2.31	2.87	3.61	3.83	5.47	6.29	-51.23%
YoY %	-7.36%	-19.51%	-20.50%	-5.74%	-29.98%	-13.04%	-	-
Horiz. %	34.02%	36.72%	45.63%	57.39%	60.89%	86.96%	100.00%	-
P/NAPS	2.25	2.09	1.59	1.31	1.16	0.83	0.72	113.59%
YoY %	7.66%	31.45%	21.37%	12.93%	39.76%	15.28%	-	-
Horiz. %	312.50%	290.28%	220.83%	181.94%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-07-01 15:20:00

EMA 5

10 Mins

BUY

2024-07-01 15:00:00

ADX

10 Mins

BUY

2024-07-01 14:55:00

EMA 5

5 Mins

BUY

2024-07-01 14:50:00

ADX

5 Mins

BUY

2024-07-01 14:50:00

TURTLE SYSTEM 20

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

903

HLIND

HONG LEONG INDUSTRIES BHD

885

JCY

JCY INTERNATIONAL BERHAD

658

NOTION

NOTION VTEC BHD

457

YTLPOWR

YTL POWER INTERNATIONAL BHD

448

GENTING

GENTING BHD

437

DNEX

DAGANG NEXCHANGE BERHAD

412

SNS

SNS NETWORK TECHNOLOGY BERHAD

372

SALCON

SALCON BHD

332

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

-0.005

103,852,000

EDUSPEC-OR

0.005

0.00

75,002,700

SNS

0.825

+0.07

68,710,500

NOVAMSC

0.235

+0.02

64,729,700

MYEG

1.00

-0.02

60,793,100

INGENIEU

0.05

0.00

60,521,000

E&O-LR

0.055

+0.01

56,261,700

EATECH

0.365

+0.025

49,160,800

JCY

0.755

+0.05

48,826,000

More active Stocks

NESTLE

122.40

+0.90

116,100

AMWAY

7.20

+0.28

28,100

UTDPLT

24.76

+0.26

111,000

HUMEIND

3.58

+0.23

2,067,200

HEIM

22.24

+0.20

146,800

BIPORT

6.50

+0.20

1,000

YTL

3.62

+0.17

10,491,800

AJI

15.66

+0.16

128,100

TENAGA

13.92

+0.14

6,891,700

PPB

14.44

+0.14

84,400

More gainer Stocks

MPI

38.98

-0.44

4,900

NIKKEI-HD

0.925

-0.265

160,000

INARI-C2Q

0.06

-0.19

20,000

SUPERLN

1.13

-0.17

9,193,000

NIKKEI-HA

0.07

-0.15

26,100

KHIND

2.65

-0.13

5,000

KLK

20.52

-0.12

331,200

KUAISHO-C17

0.08

-0.12

58,800

PANAMY

20.06

-0.12

25,800

PCHEM-C97

0.045

-0.105

10,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More