[TCHONG] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

18-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Sep-2009 [#3]

Profit Trend

QoQ- -3.2%

YoY- -49.18%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Annualized Quarter Result
Revenue	3,875,977	3,973,453	3,559,850	2,848,929	3,394,482	1,895,144	2,235,308	9.59%
YoY %	-2.45%	11.62%	24.95%	-16.07%	79.11%	-15.22%	-	-
Horiz. %	173.40%	177.76%	159.26%	127.45%	151.86%	84.78%	100.00%	-
PBT	201,044	345,468	341,938	179,356	355,746	118,710	100,961	12.15%
YoY %	-41.81%	1.03%	90.65%	-49.58%	199.68%	17.58%	-	-
Horiz. %	199.13%	342.18%	338.68%	177.65%	352.36%	117.58%	100.00%	-
Tax	-59,412	-99,258	-103,762	-31,025	-66,142	-27,656	-25,482	15.13%
YoY %	40.14%	4.34%	-234.45%	53.09%	-139.16%	-8.53%	-	-
Horiz. %	233.15%	389.52%	407.20%	121.75%	259.56%	108.53%	100.00%	-
NP	141,632	246,209	238,176	148,330	289,604	91,054	75,478	11.04%
YoY %	-42.47%	3.37%	60.57%	-48.78%	218.06%	20.64%	-	-
Horiz. %	187.65%	326.20%	315.56%	196.52%	383.69%	120.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	143,256	246,800	236,892	147,468	290,152	90,196	74,216	11.57%
YoY %	-41.95%	4.18%	60.64%	-49.18%	221.69%	21.53%	-	-
Horiz. %	193.03%	332.54%	319.19%	198.70%	390.96%	121.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.55%	28.73%	30.35%	17.30%	18.59%	23.30%	25.24%	-
YoY %	2.85%	-5.34%	75.43%	-6.94%	-20.21%	-7.69%	-	-
Horiz. %	117.08%	113.83%	120.25%	68.54%	73.65%	92.31%	100.00%	-
Total Cost	3,734,345	3,727,244	3,321,674	2,700,598	3,104,878	1,804,089	2,159,829	9.54%
YoY %	0.19%	12.21%	23.00%	-13.02%	72.10%	-16.47%	-	-
Horiz. %	172.90%	172.57%	153.79%	125.04%	143.76%	83.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,893,054	1,808,560	1,631,787	1,474,243	1,401,378	1,202,019	1,157,394	8.53%
YoY %	4.67%	10.83%	10.69%	5.20%	16.59%	3.86%	-	-
Horiz. %	163.56%	156.26%	140.99%	127.38%	121.08%	103.86%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	52,222	52,232	52,217	43,681	44,488	22,259	22,300	15.22%
YoY %	-0.02%	0.03%	19.54%	-1.81%	99.87%	-0.18%	-	-
Horiz. %	234.18%	234.22%	234.16%	195.88%	199.50%	99.82%	100.00%	-
Div Payout %	36.45%	21.16%	22.04%	29.62%	15.33%	24.68%	30.05%	-
YoY %	72.26%	-3.99%	-25.59%	93.22%	-37.88%	-17.87%	-	-
Horiz. %	121.30%	70.42%	73.34%	98.57%	51.01%	82.13%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	1,893,054	1,808,560	1,631,787	1,474,243	1,401,378	1,202,019	1,157,394	8.53%
YoY %	4.67%	10.83%	10.69%	5.20%	16.59%	3.86%	-	-
Horiz. %	163.56%	156.26%	140.99%	127.38%	121.08%	103.86%	100.00%	-
NOSH	652,777	652,910	652,714	655,219	667,322	667,788	669,014	-0.40%
YoY %	-0.02%	0.03%	-0.38%	-1.81%	-0.07%	-0.18%	-	-
Horiz. %	97.57%	97.59%	97.56%	97.94%	99.75%	99.82%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	3.65%	6.20%	6.69%	5.21%	8.53%	4.80%	3.38%	-
YoY %	-41.13%	-7.32%	28.41%	-38.92%	77.71%	42.01%	-	-
Horiz. %	107.99%	183.43%	197.93%	154.14%	252.37%	142.01%	100.00%	-
ROE	7.57%	13.65%	14.52%	10.00%	20.70%	7.50%	6.41%	-
YoY %	-44.54%	-5.99%	45.20%	-51.69%	176.00%	17.00%	-	-
Horiz. %	118.10%	212.95%	226.52%	156.01%	322.93%	117.00%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	593.77	608.58	545.39	434.81	508.67	283.79	334.12	10.04%
YoY %	-2.43%	11.59%	25.43%	-14.52%	79.24%	-15.06%	-	-
Horiz. %	177.71%	182.14%	163.23%	130.14%	152.24%	84.94%	100.00%	-
EPS	21.95	37.80	36.29	22.51	43.48	13.51	11.09	12.03%
YoY %	-41.93%	4.16%	61.22%	-48.23%	221.84%	21.82%	-	-
Horiz. %	197.93%	340.85%	327.23%	202.98%	392.06%	121.82%	100.00%	-
DPS	8.00	8.00	8.00	6.67	6.67	3.33	3.33	15.71%
YoY %	0.00%	0.00%	19.94%	0.00%	100.30%	0.00%	-	-
Horiz. %	240.24%	240.24%	240.24%	200.30%	200.30%	100.00%	100.00%	-
NAPS	2.90	2.77	2.50	2.25	2.10	1.80	1.73	8.98%
YoY %	4.69%	10.80%	11.11%	7.14%	16.67%	4.05%	-	-
Horiz. %	167.63%	160.12%	144.51%	130.06%	121.39%	104.05%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 653,358
RPS	576.78	591.29	529.74	423.95	505.13	282.02	332.64	9.59%
YoY %	-2.45%	11.62%	24.95%	-16.07%	79.11%	-15.22%	-	-
Horiz. %	173.39%	177.76%	159.25%	127.45%	151.85%	84.78%	100.00%	-
EPS	21.32	36.73	35.25	21.94	43.18	13.42	11.04	11.58%
YoY %	-41.95%	4.20%	60.67%	-49.19%	221.76%	21.56%	-	-
Horiz. %	193.12%	332.70%	319.29%	198.73%	391.12%	121.56%	100.00%	-
DPS	7.77	7.77	7.77	6.50	6.62	3.31	3.32	15.21%
YoY %	0.00%	0.00%	19.54%	-1.81%	100.00%	-0.30%	-	-
Horiz. %	234.04%	234.04%	234.04%	195.78%	199.40%	99.70%	100.00%	-
NAPS	2.817	2.6913	2.4283	2.1938	2.0854	1.7887	1.7223	8.53%
YoY %	4.67%	10.83%	10.69%	5.20%	16.59%	3.86%	-	-
Horiz. %	163.56%	156.26%	140.99%	127.38%	121.08%	103.86%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	4.66	4.49	5.96	2.09	1.65	1.33	1.25	-
P/RPS	0.78	0.74	1.09	0.48	0.32	0.47	0.37	13.22%
YoY %	5.41%	-32.11%	127.08%	50.00%	-31.91%	27.03%	-	-
Horiz. %	210.81%	200.00%	294.59%	129.73%	86.49%	127.03%	100.00%	-
P/EPS	21.23	11.88	16.42	9.29	3.79	9.85	11.27	11.12%
YoY %	78.70%	-27.65%	76.75%	145.12%	-61.52%	-12.60%	-	-
Horiz. %	188.38%	105.41%	145.70%	82.43%	33.63%	87.40%	100.00%	-
EY	4.71	8.42	6.09	10.77	26.35	10.16	8.87	-10.00%
YoY %	-44.06%	38.26%	-43.45%	-59.13%	159.35%	14.54%	-	-
Horiz. %	53.10%	94.93%	68.66%	121.42%	297.07%	114.54%	100.00%	-
DY	1.72	1.78	1.34	3.19	4.04	2.51	2.67	-7.06%
YoY %	-3.37%	32.84%	-57.99%	-21.04%	60.96%	-5.99%	-	-
Horiz. %	64.42%	66.67%	50.19%	119.48%	151.31%	94.01%	100.00%	-
P/NAPS	1.61	1.62	2.38	0.93	0.79	0.74	0.72	14.33%
YoY %	-0.62%	-31.93%	155.91%	17.72%	6.76%	2.78%	-	-
Horiz. %	223.61%	225.00%	330.56%	129.17%	109.72%	102.78%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	28/11/12	17/11/11	19/11/10	18/11/09	17/11/08	15/11/07	20/11/06	-
Price	4.44	4.43	5.62	2.61	1.15	2.45	1.29	-
P/RPS	0.75	0.73	1.03	0.60	0.23	0.86	0.39	11.50%
YoY %	2.74%	-29.13%	71.67%	160.87%	-73.26%	120.51%	-	-
Horiz. %	192.31%	187.18%	264.10%	153.85%	58.97%	220.51%	100.00%	-
P/EPS	20.23	11.72	15.48	11.60	2.64	18.14	11.63	9.65%
YoY %	72.61%	-24.29%	33.45%	339.39%	-85.45%	55.98%	-	-
Horiz. %	173.95%	100.77%	133.10%	99.74%	22.70%	155.98%	100.00%	-
EY	4.94	8.53	6.46	8.62	37.81	5.51	8.60	-8.81%
YoY %	-42.09%	32.04%	-25.06%	-77.20%	586.21%	-35.93%	-	-
Horiz. %	57.44%	99.19%	75.12%	100.23%	439.65%	64.07%	100.00%	-
DY	1.80	1.81	1.42	2.55	5.80	1.36	2.58	-5.81%
YoY %	-0.55%	27.46%	-44.31%	-56.03%	326.47%	-47.29%	-	-
Horiz. %	69.77%	70.16%	55.04%	98.84%	224.81%	52.71%	100.00%	-
P/NAPS	1.53	1.60	2.25	1.16	0.55	1.36	0.75	12.60%
YoY %	-4.38%	-28.89%	93.97%	110.91%	-59.56%	81.33%	-	-
Horiz. %	204.00%	213.33%	300.00%	154.67%	73.33%	181.33%	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