[TCHONG] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

19-Nov-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Sep-2010 [#3]

Profit Trend

QoQ- 38.45%

YoY- 60.64%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Cumulative Result
Revenue	2,074,734	1,131,742	3,505,248	2,669,888	1,798,292	870,367	2,856,886	-19.25%
YoY %	83.32%	-67.71%	31.29%	48.47%	106.61%	-69.53%	-	-
Horiz. %	72.62%	39.61%	122.69%	93.45%	62.95%	30.47%	100.00%	-
PBT	184,924	105,152	322,753	256,454	184,866	88,913	177,226	2.88%
YoY %	75.86%	-67.42%	25.85%	38.72%	107.92%	-49.83%	-	-
Horiz. %	104.34%	59.33%	182.11%	144.70%	104.31%	50.17%	100.00%	-
Tax	-54,835	-31,597	-91,666	-77,822	-55,756	-23,986	-22,922	79.15%
YoY %	-73.54%	65.53%	-17.79%	-39.58%	-132.45%	-4.64%	-	-
Horiz. %	239.22%	137.85%	399.90%	339.51%	243.24%	104.64%	100.00%	-
NP	130,089	73,555	231,087	178,632	129,110	64,927	154,304	-10.78%
YoY %	76.86%	-68.17%	29.36%	38.36%	98.85%	-57.92%	-	-
Horiz. %	84.31%	47.67%	149.76%	115.77%	83.67%	42.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	130,542	74,080	229,740	177,669	128,328	64,674	153,326	-10.19%
YoY %	76.22%	-67.75%	29.31%	38.45%	98.42%	-57.82%	-	-
Horiz. %	85.14%	48.32%	149.84%	115.88%	83.70%	42.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.65%	30.05%	28.40%	30.35%	30.16%	26.98%	12.93%	-
YoY %	-1.33%	5.81%	-6.43%	0.63%	11.79%	108.66%	-	-
Horiz. %	229.31%	232.41%	219.64%	234.73%	233.26%	208.66%	100.00%	-
Total Cost	1,944,645	1,058,187	3,274,161	2,491,256	1,669,182	805,440	2,702,582	-19.74%
YoY %	83.77%	-67.68%	31.43%	49.25%	107.24%	-70.20%	-	-
Horiz. %	71.96%	39.15%	121.15%	92.18%	61.76%	29.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,781,898	1,755,728	1,682,670	1,631,787	1,618,786	1,572,798	1,518,011	11.30%
YoY %	1.49%	4.34%	3.12%	0.80%	2.92%	3.61%	-	-
Horiz. %	117.38%	115.66%	110.85%	107.50%	106.64%	103.61%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	39,162	-	78,342	39,162	39,164	-	72,011	-33.44%
YoY %	0.00%	-	100.05%	-0.01%	0.00%	-	-	-
Horiz. %	54.38%	-	108.79%	54.38%	54.39%	-	100.00%	-
Div Payout %	30.00%	-	34.10%	22.04%	30.52%	-	46.97%	-
YoY %	0.00%	-	54.72%	-27.79%	0.00%	-	-	-
Horiz. %	63.87%	-	72.60%	46.92%	64.98%	-	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	1,781,898	1,755,728	1,682,670	1,631,787	1,618,786	1,572,798	1,518,011	11.30%
YoY %	1.49%	4.34%	3.12%	0.80%	2.92%	3.61%	-	-
Horiz. %	117.38%	115.66%	110.85%	107.50%	106.64%	103.61%	100.00%	-
NOSH	652,710	652,687	652,855	652,714	652,736	652,613	654,654	-0.19%
YoY %	0.00%	-0.03%	0.02%	-0.00%	0.02%	-0.31%	-	-
Horiz. %	99.70%	99.70%	99.73%	99.70%	99.71%	99.69%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	6.27%	6.50%	6.59%	6.69%	7.18%	7.46%	5.40%	-
YoY %	-3.54%	-1.37%	-1.49%	-6.82%	-3.75%	38.15%	-	-
Horiz. %	116.11%	120.37%	122.04%	123.89%	132.96%	138.15%	100.00%	-
ROE	7.33%	4.22%	13.65%	10.89%	7.93%	4.11%	10.10%	-
YoY %	73.70%	-69.08%	25.34%	37.33%	92.94%	-59.31%	-	-
Horiz. %	72.57%	41.78%	135.15%	107.82%	78.51%	40.69%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	317.86	173.40	536.91	409.04	275.50	133.37	436.40	-19.09%
YoY %	83.31%	-67.70%	31.26%	48.47%	106.57%	-69.44%	-	-
Horiz. %	72.84%	39.73%	123.03%	93.73%	63.13%	30.56%	100.00%	-
EPS	20.00	11.35	35.19	27.22	19.66	9.91	23.42	-10.01%
YoY %	76.21%	-67.75%	29.28%	38.45%	98.39%	-57.69%	-	-
Horiz. %	85.40%	48.46%	150.26%	116.23%	83.95%	42.31%	100.00%	-
DPS	6.00	0.00	12.00	6.00	6.00	0.00	11.00	-33.31%
YoY %	0.00%	0.00%	100.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	54.55%	0.00%	109.09%	54.55%	54.55%	0.00%	100.00%	-
NAPS	2.73	2.69	2.5774	2.50	2.48	2.41	2.3188	11.53%
YoY %	1.49%	4.37%	3.10%	0.81%	2.90%	3.93%	-	-
Horiz. %	117.73%	116.01%	111.15%	107.81%	106.95%	103.93%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 652,658
RPS	318.27	173.61	537.72	409.57	275.87	133.52	438.26	-19.25%
YoY %	83.32%	-67.71%	31.29%	48.46%	106.61%	-69.53%	-	-
Horiz. %	72.62%	39.61%	122.69%	93.45%	62.95%	30.47%	100.00%	-
EPS	20.03	11.36	35.24	27.26	19.69	9.92	23.52	-10.18%
YoY %	76.32%	-67.76%	29.27%	38.45%	98.49%	-57.82%	-	-
Horiz. %	85.16%	48.30%	149.83%	115.90%	83.72%	42.18%	100.00%	-
DPS	6.01	0.00	12.02	6.01	6.01	0.00	11.05	-33.44%
YoY %	0.00%	0.00%	100.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	54.39%	0.00%	108.78%	54.39%	54.39%	0.00%	100.00%	-
NAPS	2.7335	2.6934	2.5813	2.5032	2.4833	2.4127	2.3287	11.30%
YoY %	1.49%	4.34%	3.12%	0.80%	2.93%	3.61%	-	-
Horiz. %	117.38%	115.66%	110.85%	107.49%	106.64%	103.61%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	4.74	4.86	5.18	5.96	4.30	3.73	3.12	-
P/RPS	1.49	2.80	0.96	1.46	1.56	2.80	0.71	64.13%
YoY %	-46.79%	191.67%	-34.25%	-6.41%	-44.29%	294.37%	-	-
Horiz. %	209.86%	394.37%	135.21%	205.63%	219.72%	394.37%	100.00%	-
P/EPS	23.70	42.82	14.72	21.90	21.87	37.64	13.32	46.98%
YoY %	-44.65%	190.90%	-32.79%	0.14%	-41.90%	182.58%	-	-
Horiz. %	177.93%	321.47%	110.51%	164.41%	164.19%	282.58%	100.00%	-
EY	4.22	2.34	6.79	4.57	4.57	2.66	7.51	-31.97%
YoY %	80.34%	-65.54%	48.58%	0.00%	71.80%	-64.58%	-	-
Horiz. %	56.19%	31.16%	90.41%	60.85%	60.85%	35.42%	100.00%	-
DY	1.27	0.00	2.32	1.01	1.40	0.00	3.53	-49.50%
YoY %	0.00%	0.00%	129.70%	-27.86%	0.00%	0.00%	-	-
Horiz. %	35.98%	0.00%	65.72%	28.61%	39.66%	0.00%	100.00%	-
P/NAPS	1.74	1.81	2.01	2.38	1.73	1.55	1.35	18.48%
YoY %	-3.87%	-9.95%	-15.55%	37.57%	11.61%	14.81%	-	-
Horiz. %	128.89%	134.07%	148.89%	176.30%	128.15%	114.81%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	18/08/11	18/05/11	24/02/11	19/11/10	18/08/10	26/05/10	22/02/10	-
Price	4.83	4.30	4.90	5.62	5.19	3.83	3.05	-
P/RPS	1.52	2.48	0.91	1.37	1.88	2.87	0.70	67.92%
YoY %	-38.71%	172.53%	-33.58%	-27.13%	-34.49%	310.00%	-	-
Horiz. %	217.14%	354.29%	130.00%	195.71%	268.57%	410.00%	100.00%	-
P/EPS	24.15	37.89	13.92	20.65	26.40	38.65	13.02	51.13%
YoY %	-36.26%	172.20%	-32.59%	-21.78%	-31.69%	196.85%	-	-
Horiz. %	185.48%	291.01%	106.91%	158.60%	202.76%	296.85%	100.00%	-
EY	4.14	2.64	7.18	4.84	3.79	2.59	7.68	-33.83%
YoY %	56.82%	-63.23%	48.35%	27.70%	46.33%	-66.28%	-	-
Horiz. %	53.91%	34.38%	93.49%	63.02%	49.35%	33.72%	100.00%	-
DY	1.24	0.00	2.45	1.07	1.16	0.00	3.61	-51.04%
YoY %	0.00%	0.00%	128.97%	-7.76%	0.00%	0.00%	-	-
Horiz. %	34.35%	0.00%	67.87%	29.64%	32.13%	0.00%	100.00%	-
P/NAPS	1.77	1.60	1.90	2.25	2.09	1.59	1.32	21.66%
YoY %	10.62%	-15.79%	-15.56%	7.66%	31.45%	20.45%	-	-
Horiz. %	134.09%	121.21%	143.94%	170.45%	158.33%	120.45%	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