[TCHONG] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

22-Feb-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Dec-2009 [#4]

Profit Trend

QoQ- 3.97%

YoY- -37.62%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Annualized Quarter Result
Revenue	3,559,850	3,596,584	3,481,468	2,856,886	2,848,929	2,781,858	2,771,576	18.14%
YoY %	-1.02%	3.31%	21.86%	0.28%	2.41%	0.37%	-	-
Horiz. %	128.44%	129.77%	125.61%	103.08%	102.79%	100.37%	100.00%	-
PBT	341,938	369,732	355,652	177,226	179,356	181,096	194,216	45.75%
YoY %	-7.52%	3.96%	100.68%	-1.19%	-0.96%	-6.76%	-	-
Horiz. %	176.06%	190.37%	183.12%	91.25%	92.35%	93.24%	100.00%	-
Tax	-103,762	-111,512	-95,944	-22,922	-31,025	-28,032	-26,984	145.24%
YoY %	6.95%	-16.23%	-318.57%	26.12%	-10.68%	-3.88%	-	-
Horiz. %	384.53%	413.25%	355.56%	84.95%	114.98%	103.88%	100.00%	-
NP	238,176	258,220	259,708	154,304	148,330	153,064	167,232	26.55%
YoY %	-7.76%	-0.57%	68.31%	4.03%	-3.09%	-8.47%	-	-
Horiz. %	142.42%	154.41%	155.30%	92.27%	88.70%	91.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	236,892	256,656	258,696	153,326	147,468	152,338	166,328	26.56%
YoY %	-7.70%	-0.79%	68.72%	3.97%	-3.20%	-8.41%	-	-
Horiz. %	142.42%	154.31%	155.53%	92.18%	88.66%	91.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.35%	30.16%	26.98%	12.93%	17.30%	15.48%	13.89%	-
YoY %	0.63%	11.79%	108.66%	-25.26%	11.76%	11.45%	-	-
Horiz. %	218.50%	217.13%	194.24%	93.09%	124.55%	111.45%	100.00%	-
Total Cost	3,321,674	3,338,364	3,221,760	2,702,582	2,700,598	2,628,794	2,604,344	17.59%
YoY %	-0.50%	3.62%	19.21%	0.07%	2.73%	0.94%	-	-
Horiz. %	127.54%	128.18%	123.71%	103.77%	103.70%	100.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,631,787	1,618,786	1,572,798	1,518,011	1,474,243	1,470,849	1,474,633	6.97%
YoY %	0.80%	2.92%	3.61%	2.97%	0.23%	-0.26%	-	-
Horiz. %	110.66%	109.78%	106.66%	102.94%	99.97%	99.74%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	52,217	78,328	-	72,011	43,681	65,662	-	-
YoY %	-33.34%	0.00%	-	64.86%	-33.48%	0.00%	-	-
Horiz. %	79.52%	119.29%	-	109.67%	66.52%	100.00%	-	-
Div Payout %	22.04%	30.52%	-	46.97%	29.62%	43.10%	-	-
YoY %	-27.79%	0.00%	-	58.58%	-31.28%	0.00%	-	-
Horiz. %	51.14%	70.81%	-	108.98%	68.72%	100.00%	-	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	1,631,787	1,618,786	1,572,798	1,518,011	1,474,243	1,470,849	1,474,633	6.97%
YoY %	0.80%	2.92%	3.61%	2.97%	0.23%	-0.26%	-	-
Horiz. %	110.66%	109.78%	106.66%	102.94%	99.97%	99.74%	100.00%	-
NOSH	652,714	652,736	652,613	654,654	655,219	656,629	664,249	-1.16%
YoY %	-0.00%	0.02%	-0.31%	-0.09%	-0.21%	-1.15%	-	-
Horiz. %	98.26%	98.27%	98.25%	98.56%	98.64%	98.85%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	6.69%	7.18%	7.46%	5.40%	5.21%	5.50%	6.03%	-
YoY %	-6.82%	-3.75%	38.15%	3.65%	-5.27%	-8.79%	-	-
Horiz. %	110.95%	119.07%	123.71%	89.55%	86.40%	91.21%	100.00%	-
ROE	14.52%	15.85%	16.45%	10.10%	10.00%	10.36%	11.28%	-
YoY %	-8.39%	-3.65%	62.87%	1.00%	-3.47%	-8.16%	-	-
Horiz. %	128.72%	140.51%	145.83%	89.54%	88.65%	91.84%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	545.39	551.00	533.47	436.40	434.81	423.66	417.25	19.52%
YoY %	-1.02%	3.29%	22.24%	0.37%	2.63%	1.54%	-	-
Horiz. %	130.71%	132.06%	127.85%	104.59%	104.21%	101.54%	100.00%	-
EPS	36.29	39.32	39.64	23.42	22.51	23.20	25.04	28.03%
YoY %	-7.71%	-0.81%	69.26%	4.04%	-2.97%	-7.35%	-	-
Horiz. %	144.93%	157.03%	158.31%	93.53%	89.90%	92.65%	100.00%	-
DPS	8.00	12.00	0.00	11.00	6.67	10.00	0.00	-
YoY %	-33.33%	0.00%	0.00%	64.92%	-33.30%	0.00%	-	-
Horiz. %	80.00%	120.00%	0.00%	110.00%	66.70%	100.00%	-	-
NAPS	2.50	2.48	2.41	2.3188	2.25	2.24	2.22	8.23%
YoY %	0.81%	2.90%	3.93%	3.06%	0.45%	0.90%	-	-
Horiz. %	112.61%	111.71%	108.56%	104.45%	101.35%	100.90%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 653,161
RPS	529.74	535.21	518.08	425.13	423.95	413.97	412.44	18.14%
YoY %	-1.02%	3.31%	21.86%	0.28%	2.41%	0.37%	-	-
Horiz. %	128.44%	129.77%	125.61%	103.08%	102.79%	100.37%	100.00%	-
EPS	35.25	38.19	38.50	22.82	21.94	22.67	24.75	26.55%
YoY %	-7.70%	-0.81%	68.71%	4.01%	-3.22%	-8.40%	-	-
Horiz. %	142.42%	154.30%	155.56%	92.20%	88.65%	91.60%	100.00%	-
DPS	7.77	11.66	0.00	10.72	6.50	9.77	0.00	-
YoY %	-33.36%	0.00%	0.00%	64.92%	-33.47%	0.00%	-	-
Horiz. %	79.53%	119.34%	0.00%	109.72%	66.53%	100.00%	-	-
NAPS	2.4283	2.4089	2.3405	2.2589	2.1938	2.1888	2.1944	6.97%
YoY %	0.81%	2.92%	3.61%	2.97%	0.23%	-0.26%	-	-
Horiz. %	110.66%	109.77%	106.66%	102.94%	99.97%	99.74%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	5.96	4.30	3.73	3.12	2.09	1.67	1.23	-
P/RPS	1.09	0.78	0.70	0.71	0.48	0.39	0.29	141.54%
YoY %	39.74%	11.43%	-1.41%	47.92%	23.08%	34.48%	-	-
Horiz. %	375.86%	268.97%	241.38%	244.83%	165.52%	134.48%	100.00%	-
P/EPS	16.42	10.94	9.41	13.32	9.29	7.20	4.91	123.46%
YoY %	50.09%	16.26%	-29.35%	43.38%	29.03%	46.64%	-	-
Horiz. %	334.42%	222.81%	191.65%	271.28%	189.21%	146.64%	100.00%	-
EY	6.09	9.14	10.63	7.51	10.77	13.89	20.36	-55.24%
YoY %	-33.37%	-14.02%	41.54%	-30.27%	-22.46%	-31.78%	-	-
Horiz. %	29.91%	44.89%	52.21%	36.89%	52.90%	68.22%	100.00%	-
DY	1.34	2.79	0.00	3.53	3.19	5.99	0.00	-
YoY %	-51.97%	0.00%	0.00%	10.66%	-46.74%	0.00%	-	-
Horiz. %	22.37%	46.58%	0.00%	58.93%	53.26%	100.00%	-	-
P/NAPS	2.38	1.73	1.55	1.35	0.93	0.75	0.55	165.31%
YoY %	37.57%	11.61%	14.81%	45.16%	24.00%	36.36%	-	-
Horiz. %	432.73%	314.55%	281.82%	245.45%	169.09%	136.36%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	19/11/10	18/08/10	26/05/10	22/02/10	18/11/09	19/08/09	28/05/09	-
Price	5.62	5.19	3.83	3.05	2.61	1.85	1.59	-
P/RPS	1.03	0.94	0.72	0.70	0.60	0.44	0.38	94.28%
YoY %	9.57%	30.56%	2.86%	16.67%	36.36%	15.79%	-	-
Horiz. %	271.05%	247.37%	189.47%	184.21%	157.89%	115.79%	100.00%	-
P/EPS	15.48	13.20	9.66	13.02	11.60	7.97	6.35	81.03%
YoY %	17.27%	36.65%	-25.81%	12.24%	45.55%	25.51%	-	-
Horiz. %	243.78%	207.87%	152.13%	205.04%	182.68%	125.51%	100.00%	-
EY	6.46	7.58	10.35	7.68	8.62	12.54	15.75	-44.76%
YoY %	-14.78%	-26.76%	34.77%	-10.90%	-31.26%	-20.38%	-	-
Horiz. %	41.02%	48.13%	65.71%	48.76%	54.73%	79.62%	100.00%	-
DY	1.42	2.31	0.00	3.61	2.55	5.41	0.00	-
YoY %	-38.53%	0.00%	0.00%	41.57%	-52.87%	0.00%	-	-
Horiz. %	26.25%	42.70%	0.00%	66.73%	47.13%	100.00%	-	-
P/NAPS	2.25	2.09	1.59	1.32	1.16	0.83	0.72	113.59%
YoY %	7.66%	31.45%	20.45%	13.79%	39.76%	15.28%	-	-
Horiz. %	312.50%	290.28%	220.83%	183.33%	161.11%	115.28%	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