[TCHONG] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

28-Nov-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Sep-2012 [#3]

Profit Trend

QoQ- -4.26%

YoY- -41.95%

Quarter Report

TCMH3Q12 Bursa Report_28 11 12.pdf

Latest QR

Upcoming QR

TCHONG's Result

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Annualized Quarter Result
Revenue	5,608,430	4,662,333	5,126,322	3,875,977	3,973,453	3,559,850	2,848,929	11.94%
YoY %	20.29%	-9.05%	32.26%	-2.45%	11.62%	24.95%	-	-
Horiz. %	196.86%	163.65%	179.94%	136.05%	139.47%	124.95%	100.00%	-
PBT	139,040	207,296	352,549	201,044	345,468	341,938	179,356	-4.15%
YoY %	-32.93%	-41.20%	75.36%	-41.81%	1.03%	90.65%	-	-
Horiz. %	77.52%	115.58%	196.56%	112.09%	192.62%	190.65%	100.00%	-
Tax	-49,893	-58,750	-128,092	-59,412	-99,258	-103,762	-31,025	8.23%
YoY %	15.08%	54.13%	-115.60%	40.14%	4.34%	-234.45%	-	-
Horiz. %	160.82%	189.36%	412.87%	191.50%	319.93%	334.45%	100.00%	-
NP	89,146	148,545	224,457	141,632	246,209	238,176	148,330	-8.13%
YoY %	-39.99%	-33.82%	58.48%	-42.47%	3.37%	60.57%	-	-
Horiz. %	60.10%	100.14%	151.32%	95.48%	165.99%	160.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	92,917	129,581	244,150	143,256	246,800	236,892	147,468	-7.40%
YoY %	-28.29%	-46.93%	70.43%	-41.95%	4.18%	60.64%	-	-
Horiz. %	63.01%	87.87%	165.56%	97.14%	167.36%	160.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.88%	28.34%	36.33%	29.55%	28.73%	30.35%	17.30%	-
YoY %	26.61%	-21.99%	22.94%	2.85%	-5.34%	75.43%	-	-
Horiz. %	207.40%	163.82%	210.00%	170.81%	166.07%	175.43%	100.00%	-
Total Cost	5,519,284	4,513,788	4,901,865	3,734,345	3,727,244	3,321,674	2,700,598	12.64%
YoY %	22.28%	-7.92%	31.26%	0.19%	12.21%	23.00%	-	-
Horiz. %	204.37%	167.14%	181.51%	138.28%	138.02%	123.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,792,740	2,747,837	2,023,708	1,893,054	1,808,560	1,631,787	1,474,243	11.23%
YoY %	1.63%	35.78%	6.90%	4.67%	10.83%	10.69%	-	-
Horiz. %	189.44%	186.39%	137.27%	128.41%	122.68%	110.69%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	17,400	26,107	130,561	52,222	52,232	52,217	43,681	-14.21%
YoY %	-33.35%	-80.00%	150.01%	-0.02%	0.03%	19.54%	-	-
Horiz. %	39.83%	59.77%	298.90%	119.55%	119.58%	119.54%	100.00%	-
Div Payout %	18.73%	20.15%	53.48%	36.45%	21.16%	22.04%	29.62%	-
YoY %	-7.05%	-62.32%	46.72%	72.26%	-3.99%	-25.59%	-	-
Horiz. %	63.23%	68.03%	180.55%	123.06%	71.44%	74.41%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	2,792,740	2,747,837	2,023,708	1,893,054	1,808,560	1,631,787	1,474,243	11.23%
YoY %	1.63%	35.78%	6.90%	4.67%	10.83%	10.69%	-	-
Horiz. %	189.44%	186.39%	137.27%	128.41%	122.68%	110.69%	100.00%	-
NOSH	652,509	652,693	652,809	652,777	652,910	652,714	655,219	-0.06%
YoY %	-0.03%	-0.02%	0.00%	-0.02%	0.03%	-0.38%	-	-
Horiz. %	99.59%	99.61%	99.63%	99.63%	99.65%	99.62%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	1.59%	3.19%	4.38%	3.65%	6.20%	6.69%	5.21%	-
YoY %	-50.16%	-27.17%	20.00%	-41.13%	-7.32%	28.41%	-	-
Horiz. %	30.52%	61.23%	84.07%	70.06%	119.00%	128.41%	100.00%	-
ROE	3.33%	4.72%	12.06%	7.57%	13.65%	14.52%	10.00%	-
YoY %	-29.45%	-60.86%	59.31%	-44.54%	-5.99%	45.20%	-	-
Horiz. %	33.30%	47.20%	120.60%	75.70%	136.50%	145.20%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	859.52	714.32	785.27	593.77	608.58	545.39	434.81	12.02%
YoY %	20.33%	-9.04%	32.25%	-2.43%	11.59%	25.43%	-	-
Horiz. %	197.68%	164.28%	180.60%	136.56%	139.96%	125.43%	100.00%	-
EPS	14.24	19.85	37.40	21.95	37.80	36.29	22.51	-7.34%
YoY %	-28.26%	-46.93%	70.39%	-41.93%	4.16%	61.22%	-	-
Horiz. %	63.26%	88.18%	166.15%	97.51%	167.93%	161.22%	100.00%	-
DPS	2.67	4.00	20.00	8.00	8.00	8.00	6.67	-14.14%
YoY %	-33.25%	-80.00%	150.00%	0.00%	0.00%	19.94%	-	-
Horiz. %	40.03%	59.97%	299.85%	119.94%	119.94%	119.94%	100.00%	-
NAPS	4.28	4.21	3.10	2.90	2.77	2.50	2.25	11.30%
YoY %	1.66%	35.81%	6.90%	4.69%	10.80%	11.11%	-	-
Horiz. %	190.22%	187.11%	137.78%	128.89%	123.11%	111.11%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 652,554
RPS	834.59	693.80	762.85	576.78	591.29	529.74	423.95	11.94%
YoY %	20.29%	-9.05%	32.26%	-2.45%	11.62%	24.95%	-	-
Horiz. %	196.86%	163.65%	179.94%	136.05%	139.47%	124.95%	100.00%	-
EPS	13.83	19.28	36.33	21.32	36.73	35.25	21.94	-7.39%
YoY %	-28.27%	-46.93%	70.40%	-41.95%	4.20%	60.67%	-	-
Horiz. %	63.04%	87.88%	165.59%	97.17%	167.41%	160.67%	100.00%	-
DPS	2.59	3.89	19.43	7.77	7.77	7.77	6.50	-14.21%
YoY %	-33.42%	-79.98%	150.06%	0.00%	0.00%	19.54%	-	-
Horiz. %	39.85%	59.85%	298.92%	119.54%	119.54%	119.54%	100.00%	-
NAPS	4.1559	4.089	3.0115	2.817	2.6913	2.4283	2.1938	11.23%
YoY %	1.64%	35.78%	6.90%	4.67%	10.83%	10.69%	-	-
Horiz. %	189.44%	186.39%	137.27%	128.41%	122.68%	110.69%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	2.40	4.57	6.27	4.66	4.49	5.96	2.09	-
P/RPS	0.28	0.64	0.80	0.78	0.74	1.09	0.48	-8.58%
YoY %	-56.25%	-20.00%	2.56%	5.41%	-32.11%	127.08%	-	-
Horiz. %	58.33%	133.33%	166.67%	162.50%	154.17%	227.08%	100.00%	-
P/EPS	16.85	23.02	16.76	21.23	11.88	16.42	9.29	10.42%
YoY %	-26.80%	37.35%	-21.06%	78.70%	-27.65%	76.75%	-	-
Horiz. %	181.38%	247.79%	180.41%	228.53%	127.88%	176.75%	100.00%	-
EY	5.93	4.34	5.96	4.71	8.42	6.09	10.77	-9.46%
YoY %	36.64%	-27.18%	26.54%	-44.06%	38.26%	-43.45%	-	-
Horiz. %	55.06%	40.30%	55.34%	43.73%	78.18%	56.55%	100.00%	-
DY	1.11	0.88	3.19	1.72	1.78	1.34	3.19	-16.12%
YoY %	26.14%	-72.41%	85.47%	-3.37%	32.84%	-57.99%	-	-
Horiz. %	34.80%	27.59%	100.00%	53.92%	55.80%	42.01%	100.00%	-
P/NAPS	0.56	1.09	2.02	1.61	1.62	2.38	0.93	-8.10%
YoY %	-48.62%	-46.04%	25.47%	-0.62%	-31.93%	155.91%	-	-
Horiz. %	60.22%	117.20%	217.20%	173.12%	174.19%	255.91%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	18/11/15	26/11/14	20/11/13	28/11/12	17/11/11	19/11/10	18/11/09	-
Price	2.88	4.10	6.40	4.44	4.43	5.62	2.61	-
P/RPS	0.34	0.57	0.82	0.75	0.73	1.03	0.60	-9.02%
YoY %	-40.35%	-30.49%	9.33%	2.74%	-29.13%	71.67%	-	-
Horiz. %	56.67%	95.00%	136.67%	125.00%	121.67%	171.67%	100.00%	-
P/EPS	20.22	20.65	17.11	20.23	11.72	15.48	11.60	9.69%
YoY %	-2.08%	20.69%	-15.42%	72.61%	-24.29%	33.45%	-	-
Horiz. %	174.31%	178.02%	147.50%	174.40%	101.03%	133.45%	100.00%	-
EY	4.94	4.84	5.84	4.94	8.53	6.46	8.62	-8.85%
YoY %	2.07%	-17.12%	18.22%	-42.09%	32.04%	-25.06%	-	-
Horiz. %	57.31%	56.15%	67.75%	57.31%	98.96%	74.94%	100.00%	-
DY	0.93	0.98	3.13	1.80	1.81	1.42	2.55	-15.46%
YoY %	-5.10%	-68.69%	73.89%	-0.55%	27.46%	-44.31%	-	-
Horiz. %	36.47%	38.43%	122.75%	70.59%	70.98%	55.69%	100.00%	-
P/NAPS	0.67	0.97	2.06	1.53	1.60	2.25	1.16	-8.73%
YoY %	-30.93%	-52.91%	34.64%	-4.38%	-28.89%	93.97%	-	-
Horiz. %	57.76%	83.62%	177.59%	131.90%	137.93%	193.97%	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

2024-06-28 16:30:00

EMA 5

10 Mins

BUY

2024-06-28 16:30:00

ADX

10 Mins

BUY

2024-06-28 16:30:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-06-28 16:30:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-06-28 16:30:00

EMA 5

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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

HLIND

HONG LEONG INDUSTRIES BHD

958

PTRANS

PERAK TRANSIT BERHAD

955

DNEX

DAGANG NEXCHANGE BERHAD

757

JCY

JCY INTERNATIONAL BERHAD

697

GENTING

GENTING BHD

682

YTLPOWR

YTL POWER INTERNATIONAL BHD

630

MAYBANK

MALAYAN BANKING BHD

593

MYEG

MY E.G. SERVICES BHD

575

NOTION

NOTION VTEC BHD

554

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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