[TCHONG] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

19-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 83.18%

YoY- -37.67%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Cumulative Result
Revenue	1,968,909	2,074,734	1,798,292	1,390,929	1,543,384	828,331	1,166,417	9.10%
YoY %	-5.10%	15.37%	29.29%	-9.88%	86.32%	-28.99%	-	-
Horiz. %	168.80%	177.87%	154.17%	119.25%	132.32%	71.01%	100.00%	-
PBT	106,332	184,924	184,866	90,548	151,112	44,190	58,905	10.33%
YoY %	-42.50%	0.03%	104.16%	-40.08%	241.96%	-24.98%	-	-
Horiz. %	180.51%	313.94%	313.84%	153.72%	256.54%	75.02%	100.00%	-
Tax	-32,218	-54,835	-55,756	-14,016	-28,543	-9,470	-17,805	10.37%
YoY %	41.25%	1.65%	-297.80%	50.90%	-201.40%	46.81%	-	-
Horiz. %	180.95%	307.98%	313.15%	78.72%	160.31%	53.19%	100.00%	-
NP	74,114	130,089	129,110	76,532	122,569	34,720	41,100	10.31%
YoY %	-43.03%	0.76%	68.70%	-37.56%	253.02%	-15.52%	-	-
Horiz. %	180.33%	316.52%	314.14%	186.21%	298.22%	84.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	74,818	130,542	128,328	76,169	122,197	34,473	40,512	10.75%
YoY %	-42.69%	1.73%	68.48%	-37.67%	254.47%	-14.91%	-	-
Horiz. %	184.68%	322.23%	316.77%	188.02%	301.63%	85.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.30%	29.65%	30.16%	15.48%	18.89%	21.43%	30.23%	-
YoY %	2.19%	-1.69%	94.83%	-18.05%	-11.85%	-29.11%	-	-
Horiz. %	100.23%	98.08%	99.77%	51.21%	62.49%	70.89%	100.00%	-
Total Cost	1,894,795	1,944,645	1,669,182	1,314,397	1,420,815	793,611	1,125,317	9.06%
YoY %	-2.56%	16.50%	26.99%	-7.49%	79.03%	-29.48%	-	-
Horiz. %	168.38%	172.81%	148.33%	116.80%	126.26%	70.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,895,111	1,781,898	1,618,786	1,470,849	1,328,083	1,182,504	1,165,138	8.43%
YoY %	6.35%	10.08%	10.06%	10.75%	12.31%	1.49%	-	-
Horiz. %	162.65%	152.93%	138.94%	126.24%	113.99%	101.49%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	39,344	39,162	39,164	32,831	33,368	16,702	16,740	15.29%
YoY %	0.46%	-0.01%	19.29%	-1.61%	99.78%	-0.23%	-	-
Horiz. %	235.03%	233.94%	233.95%	196.12%	199.33%	99.77%	100.00%	-
Div Payout %	52.59%	30.00%	30.52%	43.10%	27.31%	48.45%	41.32%	-
YoY %	75.30%	-1.70%	-29.19%	57.82%	-43.63%	17.26%	-	-
Horiz. %	127.27%	72.60%	73.86%	104.31%	66.09%	117.26%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	1,895,111	1,781,898	1,618,786	1,470,849	1,328,083	1,182,504	1,165,138	8.43%
YoY %	6.35%	10.08%	10.06%	10.75%	12.31%	1.49%	-	-
Horiz. %	162.65%	152.93%	138.94%	126.24%	113.99%	101.49%	100.00%	-
NOSH	655,748	652,710	652,736	656,629	667,378	668,081	669,619	-0.34%
YoY %	0.47%	-0.00%	-0.59%	-1.61%	-0.11%	-0.23%	-	-
Horiz. %	97.93%	97.47%	97.48%	98.06%	99.67%	99.77%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	3.76%	6.27%	7.18%	5.50%	7.94%	4.19%	3.52%	-
YoY %	-40.03%	-12.67%	30.55%	-30.73%	89.50%	19.03%	-	-
Horiz. %	106.82%	178.12%	203.98%	156.25%	225.57%	119.03%	100.00%	-
ROE	3.95%	7.33%	7.93%	5.18%	9.20%	2.92%	3.48%	-
YoY %	-46.11%	-7.57%	53.09%	-43.70%	215.07%	-16.09%	-	-
Horiz. %	113.51%	210.63%	227.87%	148.85%	264.37%	83.91%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	300.25	317.86	275.50	211.83	231.26	123.99	174.19	9.48%
YoY %	-5.54%	15.38%	30.06%	-8.40%	86.52%	-28.82%	-	-
Horiz. %	172.37%	182.48%	158.16%	121.61%	132.76%	71.18%	100.00%	-
EPS	11.46	20.00	19.66	11.60	18.31	5.16	6.05	11.22%
YoY %	-42.70%	1.73%	69.48%	-36.65%	254.84%	-14.71%	-	-
Horiz. %	189.42%	330.58%	324.96%	191.74%	302.64%	85.29%	100.00%	-
DPS	6.00	6.00	6.00	5.00	5.00	2.50	2.50	15.69%
YoY %	0.00%	0.00%	20.00%	0.00%	100.00%	0.00%	-	-
Horiz. %	240.00%	240.00%	240.00%	200.00%	200.00%	100.00%	100.00%	-
NAPS	2.89	2.73	2.48	2.24	1.99	1.77	1.74	8.81%
YoY %	5.86%	10.08%	10.71%	12.56%	12.43%	1.72%	-	-
Horiz. %	166.09%	156.90%	142.53%	128.74%	114.37%	101.72%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 647,696
RPS	302.04	318.27	275.87	213.38	236.76	127.07	178.93	9.10%
YoY %	-5.10%	15.37%	29.29%	-9.87%	86.32%	-28.98%	-	-
Horiz. %	168.80%	177.87%	154.18%	119.25%	132.32%	71.02%	100.00%	-
EPS	11.48	20.03	19.69	11.68	18.75	5.29	6.21	10.77%
YoY %	-42.69%	1.73%	68.58%	-37.71%	254.44%	-14.81%	-	-
Horiz. %	184.86%	322.54%	317.07%	188.08%	301.93%	85.19%	100.00%	-
DPS	6.04	6.01	6.01	5.04	5.12	2.56	2.57	15.29%
YoY %	0.50%	0.00%	19.25%	-1.56%	100.00%	-0.39%	-	-
Horiz. %	235.02%	233.85%	233.85%	196.11%	199.22%	99.61%	100.00%	-
NAPS	2.9072	2.7335	2.4833	2.2564	2.0373	1.814	1.7874	8.43%
YoY %	6.35%	10.08%	10.06%	10.75%	12.31%	1.49%	-	-
Horiz. %	162.65%	152.93%	138.93%	126.24%	113.98%	101.49%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	4.51	4.74	4.30	1.67	1.81	1.25	1.40	-
P/RPS	1.50	1.49	1.56	0.79	0.78	1.01	0.80	11.03%
YoY %	0.67%	-4.49%	97.47%	1.28%	-22.77%	26.25%	-	-
Horiz. %	187.50%	186.25%	195.00%	98.75%	97.50%	126.25%	100.00%	-
P/EPS	39.53	23.70	21.87	14.40	9.89	24.22	23.14	9.32%
YoY %	66.79%	8.37%	51.88%	45.60%	-59.17%	4.67%	-	-
Horiz. %	170.83%	102.42%	94.51%	62.23%	42.74%	104.67%	100.00%	-
EY	2.53	4.22	4.57	6.95	10.12	4.13	4.32	-8.52%
YoY %	-40.05%	-7.66%	-34.24%	-31.32%	145.04%	-4.40%	-	-
Horiz. %	58.56%	97.69%	105.79%	160.88%	234.26%	95.60%	100.00%	-
DY	1.33	1.27	1.40	2.99	2.76	2.00	1.79	-4.82%
YoY %	4.72%	-9.29%	-53.18%	8.33%	38.00%	11.73%	-	-
Horiz. %	74.30%	70.95%	78.21%	167.04%	154.19%	111.73%	100.00%	-
P/NAPS	1.56	1.74	1.73	0.75	0.91	0.71	0.80	11.76%
YoY %	-10.34%	0.58%	130.67%	-17.58%	28.17%	-11.25%	-	-
Horiz. %	195.00%	217.50%	216.25%	93.75%	113.75%	88.75%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	15/08/12	18/08/11	18/08/10	19/08/09	27/08/08	16/08/07	17/08/06	-
Price	4.50	4.83	5.19	1.85	1.53	1.20	1.36	-
P/RPS	1.50	1.52	1.88	0.87	0.66	0.97	0.78	11.50%
YoY %	-1.32%	-19.15%	116.09%	31.82%	-31.96%	24.36%	-	-
Horiz. %	192.31%	194.87%	241.03%	111.54%	84.62%	124.36%	100.00%	-
P/EPS	39.44	24.15	26.40	15.95	8.36	23.26	22.48	9.81%
YoY %	63.31%	-8.52%	65.52%	90.79%	-64.06%	3.47%	-	-
Horiz. %	175.44%	107.43%	117.44%	70.95%	37.19%	103.47%	100.00%	-
EY	2.54	4.14	3.79	6.27	11.97	4.30	4.45	-8.91%
YoY %	-38.65%	9.23%	-39.55%	-47.62%	178.37%	-3.37%	-	-
Horiz. %	57.08%	93.03%	85.17%	140.90%	268.99%	96.63%	100.00%	-
DY	1.33	1.24	1.16	2.70	3.27	2.08	1.84	-5.26%
YoY %	7.26%	6.90%	-57.04%	-17.43%	57.21%	13.04%	-	-
Horiz. %	72.28%	67.39%	63.04%	146.74%	177.72%	113.04%	100.00%	-
P/NAPS	1.56	1.77	2.09	0.83	0.77	0.68	0.78	12.23%
YoY %	-11.86%	-15.31%	151.81%	7.79%	13.24%	-12.82%	-	-
Horiz. %	200.00%	226.92%	267.95%	106.41%	98.72%	87.18%	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