[TCHONG] YoY Annualized Quarter 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- -7.7%

YoY- 60.64%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Annualized Quarter Result
Revenue	5,126,322	3,875,977	3,973,453	3,559,850	2,848,929	3,394,482	1,895,144	18.02%
YoY %	32.26%	-2.45%	11.62%	24.95%	-16.07%	79.11%	-	-
Horiz. %	270.50%	204.52%	209.66%	187.84%	150.33%	179.11%	100.00%	-
PBT	352,549	201,044	345,468	341,938	179,356	355,746	118,710	19.87%
YoY %	75.36%	-41.81%	1.03%	90.65%	-49.58%	199.68%	-	-
Horiz. %	296.98%	169.36%	291.02%	288.04%	151.09%	299.68%	100.00%	-
Tax	-128,092	-59,412	-99,258	-103,762	-31,025	-66,142	-27,656	29.07%
YoY %	-115.60%	40.14%	4.34%	-234.45%	53.09%	-139.16%	-	-
Horiz. %	463.16%	214.82%	358.90%	375.19%	112.18%	239.16%	100.00%	-
NP	224,457	141,632	246,209	238,176	148,330	289,604	91,054	16.21%
YoY %	58.48%	-42.47%	3.37%	60.57%	-48.78%	218.06%	-	-
Horiz. %	246.51%	155.55%	270.40%	261.58%	162.90%	318.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	244,150	143,256	246,800	236,892	147,468	290,152	90,196	18.03%
YoY %	70.43%	-41.95%	4.18%	60.64%	-49.18%	221.69%	-	-
Horiz. %	270.69%	158.83%	273.63%	262.64%	163.50%	321.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.33%	29.55%	28.73%	30.35%	17.30%	18.59%	23.30%	-
YoY %	22.94%	2.85%	-5.34%	75.43%	-6.94%	-20.21%	-	-
Horiz. %	155.92%	126.82%	123.30%	130.26%	74.25%	79.79%	100.00%	-
Total Cost	4,901,865	3,734,345	3,727,244	3,321,674	2,700,598	3,104,878	1,804,089	18.10%
YoY %	31.26%	0.19%	12.21%	23.00%	-13.02%	72.10%	-	-
Horiz. %	271.71%	206.99%	206.60%	184.12%	149.69%	172.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,023,708	1,893,054	1,808,560	1,631,787	1,474,243	1,401,378	1,202,019	9.06%
YoY %	6.90%	4.67%	10.83%	10.69%	5.20%	16.59%	-	-
Horiz. %	168.36%	157.49%	150.46%	135.75%	122.65%	116.59%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	130,561	52,222	52,232	52,217	43,681	44,488	22,259	34.25%
YoY %	150.01%	-0.02%	0.03%	19.54%	-1.81%	99.87%	-	-
Horiz. %	586.55%	234.61%	234.66%	234.59%	196.24%	199.87%	100.00%	-
Div Payout %	53.48%	36.45%	21.16%	22.04%	29.62%	15.33%	24.68%	-
YoY %	46.72%	72.26%	-3.99%	-25.59%	93.22%	-37.88%	-	-
Horiz. %	216.69%	147.69%	85.74%	89.30%	120.02%	62.12%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	2,023,708	1,893,054	1,808,560	1,631,787	1,474,243	1,401,378	1,202,019	9.06%
YoY %	6.90%	4.67%	10.83%	10.69%	5.20%	16.59%	-	-
Horiz. %	168.36%	157.49%	150.46%	135.75%	122.65%	116.59%	100.00%	-
NOSH	652,809	652,777	652,910	652,714	655,219	667,322	667,788	-0.37%
YoY %	0.00%	-0.02%	0.03%	-0.38%	-1.81%	-0.07%	-	-
Horiz. %	97.76%	97.75%	97.77%	97.74%	98.12%	99.93%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	4.38%	3.65%	6.20%	6.69%	5.21%	8.53%	4.80%	-
YoY %	20.00%	-41.13%	-7.32%	28.41%	-38.92%	77.71%	-	-
Horiz. %	91.25%	76.04%	129.17%	139.38%	108.54%	177.71%	100.00%	-
ROE	12.06%	7.57%	13.65%	14.52%	10.00%	20.70%	7.50%	-
YoY %	59.31%	-44.54%	-5.99%	45.20%	-51.69%	176.00%	-	-
Horiz. %	160.80%	100.93%	182.00%	193.60%	133.33%	276.00%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	785.27	593.77	608.58	545.39	434.81	508.67	283.79	18.46%
YoY %	32.25%	-2.43%	11.59%	25.43%	-14.52%	79.24%	-	-
Horiz. %	276.71%	209.23%	214.45%	192.18%	153.22%	179.24%	100.00%	-
EPS	37.40	21.95	37.80	36.29	22.51	43.48	13.51	18.47%
YoY %	70.39%	-41.93%	4.16%	61.22%	-48.23%	221.84%	-	-
Horiz. %	276.83%	162.47%	279.79%	268.62%	166.62%	321.84%	100.00%	-
DPS	20.00	8.00	8.00	8.00	6.67	6.67	3.33	34.78%
YoY %	150.00%	0.00%	0.00%	19.94%	0.00%	100.30%	-	-
Horiz. %	600.60%	240.24%	240.24%	240.24%	200.30%	200.30%	100.00%	-
NAPS	3.10	2.90	2.77	2.50	2.25	2.10	1.80	9.47%
YoY %	6.90%	4.69%	10.80%	11.11%	7.14%	16.67%	-	-
Horiz. %	172.22%	161.11%	153.89%	138.89%	125.00%	116.67%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 652,658
RPS	786.40	594.59	609.55	546.10	437.04	520.73	290.72	18.02%
YoY %	32.26%	-2.45%	11.62%	24.95%	-16.07%	79.12%	-	-
Horiz. %	270.50%	204.52%	209.67%	187.84%	150.33%	179.12%	100.00%	-
EPS	37.45	21.98	37.86	36.34	22.62	44.51	13.84	18.02%
YoY %	70.38%	-41.94%	4.18%	60.65%	-49.18%	221.60%	-	-
Horiz. %	270.59%	158.82%	273.55%	262.57%	163.44%	321.60%	100.00%	-
DPS	20.03	8.01	8.01	8.01	6.70	6.82	3.41	34.28%
YoY %	150.06%	0.00%	0.00%	19.55%	-1.76%	100.00%	-	-
Horiz. %	587.39%	234.90%	234.90%	234.90%	196.48%	200.00%	100.00%	-
NAPS	3.1045	2.904	2.7744	2.5032	2.2616	2.1498	1.844	9.06%
YoY %	6.90%	4.67%	10.83%	10.68%	5.20%	16.58%	-	-
Horiz. %	168.36%	157.48%	150.46%	135.75%	122.65%	116.58%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	6.27	4.66	4.49	5.96	2.09	1.65	1.33	-
P/RPS	0.80	0.78	0.74	1.09	0.48	0.32	0.47	9.26%
YoY %	2.56%	5.41%	-32.11%	127.08%	50.00%	-31.91%	-	-
Horiz. %	170.21%	165.96%	157.45%	231.91%	102.13%	68.09%	100.00%	-
P/EPS	16.76	21.23	11.88	16.42	9.29	3.79	9.85	9.25%
YoY %	-21.06%	78.70%	-27.65%	76.75%	145.12%	-61.52%	-	-
Horiz. %	170.15%	215.53%	120.61%	166.70%	94.31%	38.48%	100.00%	-
EY	5.96	4.71	8.42	6.09	10.77	26.35	10.16	-8.49%
YoY %	26.54%	-44.06%	38.26%	-43.45%	-59.13%	159.35%	-	-
Horiz. %	58.66%	46.36%	82.87%	59.94%	106.00%	259.35%	100.00%	-
DY	3.19	1.72	1.78	1.34	3.19	4.04	2.51	4.07%
YoY %	85.47%	-3.37%	32.84%	-57.99%	-21.04%	60.96%	-	-
Horiz. %	127.09%	68.53%	70.92%	53.39%	127.09%	160.96%	100.00%	-
P/NAPS	2.02	1.61	1.62	2.38	0.93	0.79	0.74	18.20%
YoY %	25.47%	-0.62%	-31.93%	155.91%	17.72%	6.76%	-	-
Horiz. %	272.97%	217.57%	218.92%	321.62%	125.68%	106.76%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	20/11/13	28/11/12	17/11/11	19/11/10	18/11/09	17/11/08	15/11/07	-
Price	6.40	4.44	4.43	5.62	2.61	1.15	2.45	-
P/RPS	0.82	0.75	0.73	1.03	0.60	0.23	0.86	-0.78%
YoY %	9.33%	2.74%	-29.13%	71.67%	160.87%	-73.26%	-	-
Horiz. %	95.35%	87.21%	84.88%	119.77%	69.77%	26.74%	100.00%	-
P/EPS	17.11	20.23	11.72	15.48	11.60	2.64	18.14	-0.96%
YoY %	-15.42%	72.61%	-24.29%	33.45%	339.39%	-85.45%	-	-
Horiz. %	94.32%	111.52%	64.61%	85.34%	63.95%	14.55%	100.00%	-
EY	5.84	4.94	8.53	6.46	8.62	37.81	5.51	0.97%
YoY %	18.22%	-42.09%	32.04%	-25.06%	-77.20%	586.21%	-	-
Horiz. %	105.99%	89.66%	154.81%	117.24%	156.44%	686.21%	100.00%	-
DY	3.13	1.80	1.81	1.42	2.55	5.80	1.36	14.88%
YoY %	73.89%	-0.55%	27.46%	-44.31%	-56.03%	326.47%	-	-
Horiz. %	230.15%	132.35%	133.09%	104.41%	187.50%	426.47%	100.00%	-
P/NAPS	2.06	1.53	1.60	2.25	1.16	0.55	1.36	7.15%
YoY %	34.64%	-4.38%	-28.89%	93.97%	110.91%	-59.56%	-	-
Horiz. %	151.47%	112.50%	117.65%	165.44%	85.29%	40.44%	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