[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 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