[TCHONG] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

19-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- -8.41%

YoY- -37.67%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Annualized Quarter Result
Revenue	3,937,818	4,149,468	3,596,584	2,781,858	3,086,768	1,656,662	2,332,834	9.10%
YoY %	-5.10%	15.37%	29.29%	-9.88%	86.32%	-28.99%	-	-
Horiz. %	168.80%	177.87%	154.17%	119.25%	132.32%	71.01%	100.00%	-
PBT	212,664	369,848	369,732	181,096	302,224	88,380	117,810	10.33%
YoY %	-42.50%	0.03%	104.16%	-40.08%	241.96%	-24.98%	-	-
Horiz. %	180.51%	313.94%	313.84%	153.72%	256.54%	75.02%	100.00%	-
Tax	-64,436	-109,670	-111,512	-28,032	-57,086	-18,940	-35,610	10.37%
YoY %	41.25%	1.65%	-297.80%	50.90%	-201.40%	46.81%	-	-
Horiz. %	180.95%	307.98%	313.15%	78.72%	160.31%	53.19%	100.00%	-
NP	148,228	260,178	258,220	153,064	245,138	69,440	82,200	10.31%
YoY %	-43.03%	0.76%	68.70%	-37.56%	253.02%	-15.52%	-	-
Horiz. %	180.33%	316.52%	314.14%	186.21%	298.22%	84.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	149,636	261,084	256,656	152,338	244,394	68,946	81,024	10.75%
YoY %	-42.69%	1.73%	68.48%	-37.67%	254.47%	-14.91%	-	-
Horiz. %	184.68%	322.23%	316.77%	188.02%	301.63%	85.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.30%	29.65%	30.16%	15.48%	18.89%	21.43%	30.23%	-
YoY %	2.19%	-1.69%	94.83%	-18.05%	-11.85%	-29.11%	-	-
Horiz. %	100.23%	98.08%	99.77%	51.21%	62.49%	70.89%	100.00%	-
Total Cost	3,789,590	3,889,290	3,338,364	2,628,794	2,841,630	1,587,222	2,250,634	9.06%
YoY %	-2.56%	16.50%	26.99%	-7.49%	79.03%	-29.48%	-	-
Horiz. %	168.38%	172.81%	148.33%	116.80%	126.26%	70.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,895,111	1,781,898	1,618,786	1,470,849	1,328,083	1,182,504	1,165,138	8.43%
YoY %	6.35%	10.08%	10.06%	10.75%	12.31%	1.49%	-	-
Horiz. %	162.65%	152.93%	138.94%	126.24%	113.99%	101.49%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	78,689	78,325	78,328	65,662	66,737	33,404	33,480	15.29%
YoY %	0.46%	-0.00%	19.29%	-1.61%	99.79%	-0.23%	-	-
Horiz. %	235.03%	233.95%	233.95%	196.12%	199.33%	99.77%	100.00%	-
Div Payout %	52.59%	30.00%	30.52%	43.10%	27.31%	48.45%	41.32%	-
YoY %	75.30%	-1.70%	-29.19%	57.82%	-43.63%	17.26%	-	-
Horiz. %	127.27%	72.60%	73.86%	104.31%	66.09%	117.26%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	1,895,111	1,781,898	1,618,786	1,470,849	1,328,083	1,182,504	1,165,138	8.43%
YoY %	6.35%	10.08%	10.06%	10.75%	12.31%	1.49%	-	-
Horiz. %	162.65%	152.93%	138.94%	126.24%	113.99%	101.49%	100.00%	-
NOSH	655,748	652,710	652,736	656,629	667,378	668,081	669,619	-0.34%
YoY %	0.47%	-0.00%	-0.59%	-1.61%	-0.11%	-0.23%	-	-
Horiz. %	97.93%	97.47%	97.48%	98.06%	99.67%	99.77%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	3.76%	6.27%	7.18%	5.50%	7.94%	4.19%	3.52%	-
YoY %	-40.03%	-12.67%	30.55%	-30.73%	89.50%	19.03%	-	-
Horiz. %	106.82%	178.12%	203.98%	156.25%	225.57%	119.03%	100.00%	-
ROE	7.90%	14.65%	15.85%	10.36%	18.40%	5.83%	6.95%	-
YoY %	-46.08%	-7.57%	52.99%	-43.70%	215.61%	-16.12%	-	-
Horiz. %	113.67%	210.79%	228.06%	149.06%	264.75%	83.88%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	600.51	635.73	551.00	423.66	462.52	247.97	348.38	9.49%
YoY %	-5.54%	15.38%	30.06%	-8.40%	86.52%	-28.82%	-	-
Horiz. %	172.37%	182.48%	158.16%	121.61%	132.76%	71.18%	100.00%	-
EPS	22.92	40.00	39.32	23.20	36.62	10.32	12.10	11.22%
YoY %	-42.70%	1.73%	69.48%	-36.65%	254.84%	-14.71%	-	-
Horiz. %	189.42%	330.58%	324.96%	191.74%	302.64%	85.29%	100.00%	-
DPS	12.00	12.00	12.00	10.00	10.00	5.00	5.00	15.69%
YoY %	0.00%	0.00%	20.00%	0.00%	100.00%	0.00%	-	-
Horiz. %	240.00%	240.00%	240.00%	200.00%	200.00%	100.00%	100.00%	-
NAPS	2.89	2.73	2.48	2.24	1.99	1.77	1.74	8.81%
YoY %	5.86%	10.08%	10.71%	12.56%	12.43%	1.72%	-	-
Horiz. %	166.09%	156.90%	142.53%	128.74%	114.37%	101.72%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 647,696
RPS	585.98	617.48	535.21	413.97	459.34	246.53	347.15	9.10%
YoY %	-5.10%	15.37%	29.29%	-9.88%	86.32%	-28.98%	-	-
Horiz. %	168.80%	177.87%	154.17%	119.25%	132.32%	71.02%	100.00%	-
EPS	22.27	38.85	38.19	22.67	36.37	10.26	12.06	10.75%
YoY %	-42.68%	1.73%	68.46%	-37.67%	254.48%	-14.93%	-	-
Horiz. %	184.66%	322.14%	316.67%	187.98%	301.58%	85.07%	100.00%	-
DPS	11.71	11.66	11.66	9.77	9.93	4.97	4.98	15.30%
YoY %	0.43%	0.00%	19.34%	-1.61%	99.80%	-0.20%	-	-
Horiz. %	235.14%	234.14%	234.14%	196.18%	199.40%	99.80%	100.00%	-
NAPS	2.8201	2.6516	2.4089	2.1888	1.9763	1.7597	1.7338	8.43%
YoY %	6.35%	10.08%	10.06%	10.75%	12.31%	1.49%	-	-
Horiz. %	162.65%	152.94%	138.94%	126.24%	113.99%	101.49%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	4.51	4.74	4.30	1.67	1.81	1.25	1.40	-
P/RPS	0.75	0.75	0.78	0.39	0.39	0.50	0.40	11.03%
YoY %	0.00%	-3.85%	100.00%	0.00%	-22.00%	25.00%	-	-
Horiz. %	187.50%	187.50%	195.00%	97.50%	97.50%	125.00%	100.00%	-
P/EPS	19.76	11.85	10.94	7.20	4.94	12.11	11.57	9.32%
YoY %	66.75%	8.32%	51.94%	45.75%	-59.21%	4.67%	-	-
Horiz. %	170.79%	102.42%	94.55%	62.23%	42.70%	104.67%	100.00%	-
EY	5.06	8.44	9.14	13.89	20.23	8.26	8.64	-8.52%
YoY %	-40.05%	-7.66%	-34.20%	-31.34%	144.92%	-4.40%	-	-
Horiz. %	58.56%	97.69%	105.79%	160.76%	234.14%	95.60%	100.00%	-
DY	2.66	2.53	2.79	5.99	5.52	4.00	3.57	-4.78%
YoY %	5.14%	-9.32%	-53.42%	8.51%	38.00%	12.04%	-	-
Horiz. %	74.51%	70.87%	78.15%	167.79%	154.62%	112.04%	100.00%	-
P/NAPS	1.56	1.74	1.73	0.75	0.91	0.71	0.80	11.76%
YoY %	-10.34%	0.58%	130.67%	-17.58%	28.17%	-11.25%	-	-
Horiz. %	195.00%	217.50%	216.25%	93.75%	113.75%	88.75%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	15/08/12	18/08/11	18/08/10	19/08/09	27/08/08	16/08/07	17/08/06	-
Price	4.50	4.83	5.19	1.85	1.53	1.20	1.36	-
P/RPS	0.75	0.76	0.94	0.44	0.33	0.48	0.39	11.50%
YoY %	-1.32%	-19.15%	113.64%	33.33%	-31.25%	23.08%	-	-
Horiz. %	192.31%	194.87%	241.03%	112.82%	84.62%	123.08%	100.00%	-
P/EPS	19.72	12.08	13.20	7.97	4.18	11.63	11.24	9.81%
YoY %	63.25%	-8.48%	65.62%	90.67%	-64.06%	3.47%	-	-
Horiz. %	175.44%	107.47%	117.44%	70.91%	37.19%	103.47%	100.00%	-
EY	5.07	8.28	7.58	12.54	23.93	8.60	8.90	-8.94%
YoY %	-38.77%	9.23%	-39.55%	-47.60%	178.26%	-3.37%	-	-
Horiz. %	56.97%	93.03%	85.17%	140.90%	268.88%	96.63%	100.00%	-
DY	2.67	2.48	2.31	5.41	6.54	4.17	3.68	-5.20%
YoY %	7.66%	7.36%	-57.30%	-17.28%	56.83%	13.32%	-	-
Horiz. %	72.55%	67.39%	62.77%	147.01%	177.72%	113.32%	100.00%	-
P/NAPS	1.56	1.77	2.09	0.83	0.77	0.68	0.78	12.23%
YoY %	-11.86%	-15.31%	151.81%	7.79%	13.24%	-12.82%	-	-
Horiz. %	200.00%	226.92%	267.95%	106.41%	98.72%	87.18%	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