[TCHONG] YoY TTM Result on 31-Mar-2009 [#1]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

28-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- -5.08%

YoY- 65.38%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
TTM Result
Revenue	3,711,397	3,766,623	3,034,359	3,129,113	2,224,476	1,884,320	2,890,898	4.24%
YoY %	-1.47%	24.13%	-3.03%	40.67%	18.05%	-34.82%	-	-
Horiz. %	128.38%	130.29%	104.96%	108.24%	76.95%	65.18%	100.00%	-
PBT	245,812	338,992	217,585	288,657	172,288	67,825	166,424	6.71%
YoY %	-27.49%	55.80%	-24.62%	67.54%	154.02%	-59.25%	-	-
Horiz. %	147.70%	203.69%	130.74%	173.45%	103.52%	40.75%	100.00%	-
Tax	-72,506	-99,276	-40,162	-55,477	-30,499	-19,570	-44,513	8.46%
YoY %	26.97%	-147.19%	27.61%	-81.90%	-55.85%	56.04%	-	-
Horiz. %	162.89%	223.03%	90.23%	124.63%	68.52%	43.96%	100.00%	-
NP	173,306	239,716	177,423	233,180	141,789	48,255	121,911	6.03%
YoY %	-27.70%	35.11%	-23.91%	64.46%	193.83%	-60.42%	-	-
Horiz. %	142.16%	196.63%	145.53%	191.27%	116.31%	39.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	173,667	239,147	176,418	233,326	141,083	47,156	120,033	6.34%
YoY %	-27.38%	35.56%	-24.39%	65.38%	199.18%	-60.71%	-	-
Horiz. %	144.68%	199.23%	146.97%	194.38%	117.54%	39.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.50%	29.29%	18.46%	19.22%	17.70%	28.85%	26.75%	-
YoY %	0.72%	58.67%	-3.95%	8.59%	-38.65%	7.85%	-	-
Horiz. %	110.28%	109.50%	69.01%	71.85%	66.17%	107.85%	100.00%	-
Total Cost	3,538,091	3,526,907	2,856,936	2,895,933	2,082,687	1,836,065	2,768,987	4.16%
YoY %	0.32%	23.45%	-1.35%	39.05%	13.43%	-33.69%	-	-
Horiz. %	127.78%	127.37%	103.18%	104.58%	75.21%	66.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,880,610	1,755,728	1,572,798	1,474,633	1,288,024	1,174,144	1,170,699	8.21%
YoY %	7.11%	11.63%	6.66%	14.49%	9.70%	0.29%	-	-
Horiz. %	160.64%	149.97%	134.35%	125.96%	110.02%	100.29%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	78,372	78,323	71,574	66,530	50,105	33,588	50,291	7.66%
YoY %	0.06%	9.43%	7.58%	32.78%	49.18%	-33.21%	-	-
Horiz. %	155.84%	155.74%	142.32%	132.29%	99.63%	66.79%	100.00%	-
Div Payout %	45.13%	32.75%	40.57%	28.51%	35.52%	71.23%	41.90%	-
YoY %	37.80%	-19.28%	42.30%	-19.74%	-50.13%	70.00%	-	-
Horiz. %	107.71%	78.16%	96.83%	68.04%	84.77%	170.00%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	1,880,610	1,755,728	1,572,798	1,474,633	1,288,024	1,174,144	1,170,699	8.21%
YoY %	7.11%	11.63%	6.66%	14.49%	9.70%	0.29%	-	-
Horiz. %	160.64%	149.97%	134.35%	125.96%	110.02%	100.29%	100.00%	-
NOSH	652,989	652,687	652,613	664,249	667,370	667,127	668,970	-0.40%
YoY %	0.05%	0.01%	-1.75%	-0.47%	0.04%	-0.28%	-	-
Horiz. %	97.61%	97.57%	97.55%	99.29%	99.76%	99.72%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	4.67%	6.36%	5.85%	7.45%	6.37%	2.56%	4.22%	-
YoY %	-26.57%	8.72%	-21.48%	16.95%	148.83%	-39.34%	-	-
Horiz. %	110.66%	150.71%	138.63%	176.54%	150.95%	60.66%	100.00%	-
ROE	9.23%	13.62%	11.22%	15.82%	10.95%	4.02%	10.25%	-
YoY %	-32.23%	21.39%	-29.08%	44.47%	172.39%	-60.78%	-	-
Horiz. %	90.05%	132.88%	109.46%	154.34%	106.83%	39.22%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	568.37	577.09	464.95	471.08	333.32	282.45	432.14	4.66%
YoY %	-1.51%	24.12%	-1.30%	41.33%	18.01%	-34.64%	-	-
Horiz. %	131.52%	133.54%	107.59%	109.01%	77.13%	65.36%	100.00%	-
EPS	26.60	36.64	27.03	35.13	21.14	7.07	17.94	6.77%
YoY %	-27.40%	35.55%	-23.06%	66.18%	199.01%	-60.59%	-	-
Horiz. %	148.27%	204.24%	150.67%	195.82%	117.84%	39.41%	100.00%	-
DPS	12.00	12.00	11.00	10.00	7.50	5.00	7.50	8.14%
YoY %	0.00%	9.09%	10.00%	33.33%	50.00%	-33.33%	-	-
Horiz. %	160.00%	160.00%	146.67%	133.33%	100.00%	66.67%	100.00%	-
NAPS	2.88	2.69	2.41	2.22	1.93	1.76	1.75	8.64%
YoY %	7.06%	11.62%	8.56%	15.03%	9.66%	0.57%	-	-
Horiz. %	164.57%	153.71%	137.71%	126.86%	110.29%	100.57%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 664,249
RPS	569.35	577.82	465.49	480.02	341.25	289.06	443.48	4.24%
YoY %	-1.47%	24.13%	-3.03%	40.67%	18.06%	-34.82%	-	-
Horiz. %	128.38%	130.29%	104.96%	108.24%	76.95%	65.18%	100.00%	-
EPS	26.64	36.69	27.06	35.79	21.64	7.23	18.41	6.34%
YoY %	-27.39%	35.59%	-24.39%	65.39%	199.31%	-60.73%	-	-
Horiz. %	144.70%	199.29%	146.99%	194.41%	117.54%	39.27%	100.00%	-
DPS	12.02	12.02	10.98	10.21	7.69	5.15	7.71	7.67%
YoY %	0.00%	9.47%	7.54%	32.77%	49.32%	-33.20%	-	-
Horiz. %	155.90%	155.90%	142.41%	132.43%	99.74%	66.80%	100.00%	-
NAPS	2.8849	2.6934	2.4127	2.2622	1.9759	1.8012	1.7959	8.21%
YoY %	7.11%	11.63%	6.65%	14.49%	9.70%	0.30%	-	-
Horiz. %	160.64%	149.97%	134.34%	125.96%	110.02%	100.30%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	4.49	4.86	3.73	1.23	1.80	1.21	1.59	-
P/RPS	0.79	0.84	0.80	0.26	0.54	0.43	0.37	13.46%
YoY %	-5.95%	5.00%	207.69%	-51.85%	25.58%	16.22%	-	-
Horiz. %	213.51%	227.03%	216.22%	70.27%	145.95%	116.22%	100.00%	-
P/EPS	16.88	13.26	13.80	3.50	8.51	17.12	8.86	11.33%
YoY %	27.30%	-3.91%	294.29%	-58.87%	-50.29%	93.23%	-	-
Horiz. %	190.52%	149.66%	155.76%	39.50%	96.05%	193.23%	100.00%	-
EY	5.92	7.54	7.25	28.56	11.74	5.84	11.28	-10.17%
YoY %	-21.49%	4.00%	-74.61%	143.27%	101.03%	-48.23%	-	-
Horiz. %	52.48%	66.84%	64.27%	253.19%	104.08%	51.77%	100.00%	-
DY	2.67	2.47	2.95	8.13	4.17	4.13	4.72	-9.05%
YoY %	8.10%	-16.27%	-63.71%	94.96%	0.97%	-12.50%	-	-
Horiz. %	56.57%	52.33%	62.50%	172.25%	88.35%	87.50%	100.00%	-
P/NAPS	1.56	1.81	1.55	0.55	0.93	0.69	0.91	9.39%
YoY %	-13.81%	16.77%	181.82%	-40.86%	34.78%	-24.18%	-	-
Horiz. %	171.43%	198.90%	170.33%	60.44%	102.20%	75.82%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	21/05/12	18/05/11	26/05/10	28/05/09	28/05/08	24/05/07	25/05/06	-
Price	4.50	4.30	3.83	1.59	1.98	1.29	1.46	-
P/RPS	0.79	0.75	0.82	0.34	0.59	0.46	0.34	15.07%
YoY %	5.33%	-8.54%	141.18%	-42.37%	28.26%	35.29%	-	-
Horiz. %	232.35%	220.59%	241.18%	100.00%	173.53%	135.29%	100.00%	-
P/EPS	16.92	11.74	14.17	4.53	9.37	18.25	8.14	12.95%
YoY %	44.12%	-17.15%	212.80%	-51.65%	-48.66%	124.20%	-	-
Horiz. %	207.86%	144.23%	174.08%	55.65%	115.11%	224.20%	100.00%	-
EY	5.91	8.52	7.06	22.09	10.68	5.48	12.29	-11.47%
YoY %	-30.63%	20.68%	-68.04%	106.84%	94.89%	-55.41%	-	-
Horiz. %	48.09%	69.32%	57.45%	179.74%	86.90%	44.59%	100.00%	-
DY	2.67	2.79	2.87	6.29	3.79	3.88	5.14	-10.33%
YoY %	-4.30%	-2.79%	-54.37%	65.96%	-2.32%	-24.51%	-	-
Horiz. %	51.95%	54.28%	55.84%	122.37%	73.74%	75.49%	100.00%	-
P/NAPS	1.56	1.60	1.59	0.72	1.03	0.73	0.83	11.07%
YoY %	-2.50%	0.63%	120.83%	-30.10%	41.10%	-12.05%	-	-
Horiz. %	187.95%	192.77%	191.57%	86.75%	124.10%	87.95%	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