[TCHONG] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

18-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- -0.79%

YoY- 68.48%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Annualized Quarter Result
Revenue	5,153,962	3,937,818	4,149,468	3,596,584	2,781,858	3,086,768	1,656,662	20.80%
YoY %	30.88%	-5.10%	15.37%	29.29%	-9.88%	86.32%	-	-
Horiz. %	311.11%	237.70%	250.47%	217.10%	167.92%	186.32%	100.00%	-
PBT	429,496	212,664	369,848	369,732	181,096	302,224	88,380	30.11%
YoY %	101.96%	-42.50%	0.03%	104.16%	-40.08%	241.96%	-	-
Horiz. %	485.97%	240.62%	418.47%	418.34%	204.91%	341.96%	100.00%	-
Tax	-126,776	-64,436	-109,670	-111,512	-28,032	-57,086	-18,940	37.24%
YoY %	-96.75%	41.25%	1.65%	-297.80%	50.90%	-201.40%	-	-
Horiz. %	669.36%	340.21%	579.04%	588.76%	148.00%	301.40%	100.00%	-
NP	302,720	148,228	260,178	258,220	153,064	245,138	69,440	27.78%
YoY %	104.23%	-43.03%	0.76%	68.70%	-37.56%	253.02%	-	-
Horiz. %	435.94%	213.46%	374.68%	371.86%	220.43%	353.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	302,896	149,636	261,084	256,656	152,338	244,394	68,946	27.94%
YoY %	102.42%	-42.69%	1.73%	68.48%	-37.67%	254.47%	-	-
Horiz. %	439.32%	217.03%	378.68%	372.26%	220.95%	354.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.52%	30.30%	29.65%	30.16%	15.48%	18.89%	21.43%	-
YoY %	-2.57%	2.19%	-1.69%	94.83%	-18.05%	-11.85%	-	-
Horiz. %	137.75%	141.39%	138.36%	140.74%	72.24%	88.15%	100.00%	-
Total Cost	4,851,242	3,789,590	3,889,290	3,338,364	2,628,794	2,841,630	1,587,222	20.44%
YoY %	28.01%	-2.56%	16.50%	26.99%	-7.49%	79.03%	-	-
Horiz. %	305.64%	238.76%	245.04%	210.33%	165.62%	179.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,062,826	1,895,111	1,781,898	1,618,786	1,470,849	1,328,083	1,182,504	9.70%
YoY %	8.85%	6.35%	10.08%	10.06%	10.75%	12.31%	-	-
Horiz. %	174.45%	160.26%	150.69%	136.89%	124.38%	112.31%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	195,837	78,689	78,325	78,328	65,662	66,737	33,404	34.24%
YoY %	148.87%	0.46%	-0.00%	19.29%	-1.61%	99.79%	-	-
Horiz. %	586.27%	235.57%	234.48%	234.49%	196.57%	199.79%	100.00%	-
Div Payout %	64.66%	52.59%	30.00%	30.52%	43.10%	27.31%	48.45%	-
YoY %	22.95%	75.30%	-1.70%	-29.19%	57.82%	-43.63%	-	-
Horiz. %	133.46%	108.54%	61.92%	62.99%	88.96%	56.37%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	2,062,826	1,895,111	1,781,898	1,618,786	1,470,849	1,328,083	1,182,504	9.70%
YoY %	8.85%	6.35%	10.08%	10.06%	10.75%	12.31%	-	-
Horiz. %	174.45%	160.26%	150.69%	136.89%	124.38%	112.31%	100.00%	-
NOSH	652,793	655,748	652,710	652,736	656,629	667,378	668,081	-0.38%
YoY %	-0.45%	0.47%	-0.00%	-0.59%	-1.61%	-0.11%	-	-
Horiz. %	97.71%	98.15%	97.70%	97.70%	98.29%	99.89%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	5.87%	3.76%	6.27%	7.18%	5.50%	7.94%	4.19%	-
YoY %	56.12%	-40.03%	-12.67%	30.55%	-30.73%	89.50%	-	-
Horiz. %	140.10%	89.74%	149.64%	171.36%	131.26%	189.50%	100.00%	-
ROE	14.68%	7.90%	14.65%	15.85%	10.36%	18.40%	5.83%	-
YoY %	85.82%	-46.08%	-7.57%	52.99%	-43.70%	215.61%	-	-
Horiz. %	251.80%	135.51%	251.29%	271.87%	177.70%	315.61%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	789.52	600.51	635.73	551.00	423.66	462.52	247.97	21.26%
YoY %	31.47%	-5.54%	15.38%	30.06%	-8.40%	86.52%	-	-
Horiz. %	318.39%	242.17%	256.37%	222.20%	170.85%	186.52%	100.00%	-
EPS	46.40	22.92	40.00	39.32	23.20	36.62	10.32	28.44%
YoY %	102.44%	-42.70%	1.73%	69.48%	-36.65%	254.84%	-	-
Horiz. %	449.61%	222.09%	387.60%	381.01%	224.81%	354.84%	100.00%	-
DPS	30.00	12.00	12.00	12.00	10.00	10.00	5.00	34.76%
YoY %	150.00%	0.00%	0.00%	20.00%	0.00%	100.00%	-	-
Horiz. %	600.00%	240.00%	240.00%	240.00%	200.00%	200.00%	100.00%	-
NAPS	3.16	2.89	2.73	2.48	2.24	1.99	1.77	10.13%
YoY %	9.34%	5.86%	10.08%	10.71%	12.56%	12.43%	-	-
Horiz. %	178.53%	163.28%	154.24%	140.11%	126.55%	112.43%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 652,871
RPS	766.96	585.98	617.48	535.21	413.97	459.34	246.53	20.80%
YoY %	30.89%	-5.10%	15.37%	29.29%	-9.88%	86.32%	-	-
Horiz. %	311.10%	237.69%	250.47%	217.10%	167.92%	186.32%	100.00%	-
EPS	45.07	22.27	38.85	38.19	22.67	36.37	10.26	27.94%
YoY %	102.38%	-42.68%	1.73%	68.46%	-37.67%	254.48%	-	-
Horiz. %	439.28%	217.06%	378.65%	372.22%	220.96%	354.48%	100.00%	-
DPS	29.14	11.71	11.66	11.66	9.77	9.93	4.97	34.24%
YoY %	148.85%	0.43%	0.00%	19.34%	-1.61%	99.80%	-	-
Horiz. %	586.32%	235.61%	234.61%	234.61%	196.58%	199.80%	100.00%	-
NAPS	3.0697	2.8201	2.6516	2.4089	2.1888	1.9763	1.7597	9.70%
YoY %	8.85%	6.35%	10.08%	10.06%	10.75%	12.31%	-	-
Horiz. %	174.44%	160.26%	150.68%	136.89%	124.38%	112.31%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	6.56	4.51	4.74	4.30	1.67	1.81	1.25	-
P/RPS	0.83	0.75	0.75	0.78	0.39	0.39	0.50	8.80%
YoY %	10.67%	0.00%	-3.85%	100.00%	0.00%	-22.00%	-	-
Horiz. %	166.00%	150.00%	150.00%	156.00%	78.00%	78.00%	100.00%	-
P/EPS	14.14	19.76	11.85	10.94	7.20	4.94	12.11	2.61%
YoY %	-28.44%	66.75%	8.32%	51.94%	45.75%	-59.21%	-	-
Horiz. %	116.76%	163.17%	97.85%	90.34%	59.45%	40.79%	100.00%	-
EY	7.07	5.06	8.44	9.14	13.89	20.23	8.26	-2.55%
YoY %	39.72%	-40.05%	-7.66%	-34.20%	-31.34%	144.92%	-	-
Horiz. %	85.59%	61.26%	102.18%	110.65%	168.16%	244.92%	100.00%	-
DY	4.57	2.66	2.53	2.79	5.99	5.52	4.00	2.24%
YoY %	71.80%	5.14%	-9.32%	-53.42%	8.51%	38.00%	-	-
Horiz. %	114.25%	66.50%	63.25%	69.75%	149.75%	138.00%	100.00%	-
P/NAPS	2.08	1.56	1.74	1.73	0.75	0.91	0.71	19.59%
YoY %	33.33%	-10.34%	0.58%	130.67%	-17.58%	28.17%	-	-
Horiz. %	292.96%	219.72%	245.07%	243.66%	105.63%	128.17%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	29/08/13	15/08/12	18/08/11	18/08/10	19/08/09	27/08/08	16/08/07	-
Price	5.83	4.50	4.83	5.19	1.85	1.53	1.20	-
P/RPS	0.74	0.75	0.76	0.94	0.44	0.33	0.48	7.47%
YoY %	-1.33%	-1.32%	-19.15%	113.64%	33.33%	-31.25%	-	-
Horiz. %	154.17%	156.25%	158.33%	195.83%	91.67%	68.75%	100.00%	-
P/EPS	12.56	19.72	12.08	13.20	7.97	4.18	11.63	1.28%
YoY %	-36.31%	63.25%	-8.48%	65.62%	90.67%	-64.06%	-	-
Horiz. %	108.00%	169.56%	103.87%	113.50%	68.53%	35.94%	100.00%	-
EY	7.96	5.07	8.28	7.58	12.54	23.93	8.60	-1.27%
YoY %	57.00%	-38.77%	9.23%	-39.55%	-47.60%	178.26%	-	-
Horiz. %	92.56%	58.95%	96.28%	88.14%	145.81%	278.26%	100.00%	-
DY	5.15	2.67	2.48	2.31	5.41	6.54	4.17	3.57%
YoY %	92.88%	7.66%	7.36%	-57.30%	-17.28%	56.83%	-	-
Horiz. %	123.50%	64.03%	59.47%	55.40%	129.74%	156.83%	100.00%	-
P/NAPS	1.84	1.56	1.77	2.09	0.83	0.77	0.68	18.02%
YoY %	17.95%	-11.86%	-15.31%	151.81%	7.79%	13.24%	-	-
Horiz. %	270.59%	229.41%	260.29%	307.35%	122.06%	113.24%	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