[TCHONG] QoQ Cumulative Quarter 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- -83.08%

YoY- -23.08%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Cumulative Result
Revenue	2,856,886	2,136,697	1,390,929	692,894	3,195,826	2,545,862	1,543,384	50.58%
YoY %	33.71%	53.62%	100.74%	-78.32%	25.53%	64.95%	-	-
Horiz. %	185.11%	138.44%	90.12%	44.89%	207.07%	164.95%	100.00%	-
PBT	177,226	134,517	90,548	48,554	307,210	266,810	151,112	11.17%
YoY %	31.75%	48.56%	86.49%	-84.20%	15.14%	76.56%	-	-
Horiz. %	117.28%	89.02%	59.92%	32.13%	203.30%	176.56%	100.00%	-
Tax	-22,922	-23,269	-14,016	-6,746	-61,489	-49,607	-28,543	-13.56%
YoY %	1.49%	-66.02%	-107.77%	89.03%	-23.95%	-73.80%	-	-
Horiz. %	80.31%	81.52%	49.10%	23.63%	215.43%	173.80%	100.00%	-
NP	154,304	111,248	76,532	41,808	245,721	217,203	122,569	16.54%
YoY %	38.70%	45.36%	83.06%	-82.99%	13.13%	77.21%	-	-
Horiz. %	125.89%	90.76%	62.44%	34.11%	200.48%	177.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	153,326	110,601	76,169	41,582	245,802	217,614	122,197	16.28%
YoY %	38.63%	45.20%	83.18%	-83.08%	12.95%	78.08%	-	-
Horiz. %	125.47%	90.51%	62.33%	34.03%	201.15%	178.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.93%	17.30%	15.48%	13.89%	20.02%	18.59%	18.89%	-
YoY %	-25.26%	11.76%	11.45%	-30.62%	7.69%	-1.59%	-	-
Horiz. %	68.45%	91.58%	81.95%	73.53%	105.98%	98.41%	100.00%	-
Total Cost	2,702,582	2,025,449	1,314,397	651,086	2,950,105	2,328,659	1,420,815	53.33%
YoY %	33.43%	54.10%	101.88%	-77.93%	26.69%	63.90%	-	-
Horiz. %	190.21%	142.56%	92.51%	45.82%	207.63%	163.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,518,011	1,474,243	1,470,849	1,474,633	1,432,179	1,401,378	1,328,083	9.29%
YoY %	2.97%	0.23%	-0.26%	2.96%	2.20%	5.52%	-	-
Horiz. %	114.30%	111.01%	110.75%	111.03%	107.84%	105.52%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	72,011	32,760	32,831	-	66,613	33,366	33,368	66.76%
YoY %	119.81%	-0.22%	0.00%	-	99.64%	-0.01%	-	-
Horiz. %	215.81%	98.18%	98.39%	-	199.63%	99.99%	100.00%	-
Div Payout %	46.97%	29.62%	43.10%	-	27.10%	15.33%	27.31%	-
YoY %	58.58%	-31.28%	0.00%	-	76.78%	-43.87%	-	-
Horiz. %	171.99%	108.46%	157.82%	-	99.23%	56.13%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	1,518,011	1,474,243	1,470,849	1,474,633	1,432,179	1,401,378	1,328,083	9.29%
YoY %	2.97%	0.23%	-0.26%	2.96%	2.20%	5.52%	-	-
Horiz. %	114.30%	111.01%	110.75%	111.03%	107.84%	105.52%	100.00%	-
NOSH	654,654	655,219	656,629	664,249	666,130	667,322	667,378	-1.27%
YoY %	-0.09%	-0.21%	-1.15%	-0.28%	-0.18%	-0.01%	-	-
Horiz. %	98.09%	98.18%	98.39%	99.53%	99.81%	99.99%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	5.40%	5.21%	5.50%	6.03%	7.69%	8.53%	7.94%	-
YoY %	3.65%	-5.27%	-8.79%	-21.59%	-9.85%	7.43%	-	-
Horiz. %	68.01%	65.62%	69.27%	75.94%	96.85%	107.43%	100.00%	-
ROE	10.10%	7.50%	5.18%	2.82%	17.16%	15.53%	9.20%	-
YoY %	34.67%	44.79%	83.69%	-83.57%	10.50%	68.80%	-	-
Horiz. %	109.78%	81.52%	56.30%	30.65%	186.52%	168.80%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	436.40	326.10	211.83	104.31	479.76	381.50	231.26	52.52%
YoY %	33.82%	53.94%	103.08%	-78.26%	25.76%	64.97%	-	-
Horiz. %	188.71%	141.01%	91.60%	45.11%	207.45%	164.97%	100.00%	-
EPS	23.42	16.88	11.60	6.26	36.90	32.61	18.31	17.77%
YoY %	38.74%	45.52%	85.30%	-83.04%	13.16%	78.10%	-	-
Horiz. %	127.91%	92.19%	63.35%	34.19%	201.53%	178.10%	100.00%	-
DPS	11.00	5.00	5.00	0.00	10.00	5.00	5.00	68.91%
YoY %	120.00%	0.00%	0.00%	0.00%	100.00%	0.00%	-	-
Horiz. %	220.00%	100.00%	100.00%	0.00%	200.00%	100.00%	100.00%	-
NAPS	2.3188	2.25	2.24	2.22	2.15	2.10	1.99	10.70%
YoY %	3.06%	0.45%	0.90%	3.26%	2.38%	5.53%	-	-
Horiz. %	116.52%	113.07%	112.56%	111.56%	108.04%	105.53%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 664,249
RPS	425.13	317.96	206.98	103.11	475.57	378.85	229.67	50.58%
YoY %	33.71%	53.62%	100.74%	-78.32%	25.53%	64.95%	-	-
Horiz. %	185.10%	138.44%	90.12%	44.89%	207.07%	164.95%	100.00%	-
EPS	22.82	16.46	11.33	6.19	36.58	32.38	18.18	16.31%
YoY %	38.64%	45.28%	83.04%	-83.08%	12.97%	78.11%	-	-
Horiz. %	125.52%	90.54%	62.32%	34.05%	201.21%	178.11%	100.00%	-
DPS	10.72	4.88	4.89	0.00	9.91	4.97	4.97	66.70%
YoY %	119.67%	-0.20%	0.00%	0.00%	99.40%	0.00%	-	-
Horiz. %	215.69%	98.19%	98.39%	0.00%	199.40%	100.00%	100.00%	-
NAPS	2.2589	2.1938	2.1888	2.1944	2.1312	2.0854	1.9763	9.29%
YoY %	2.97%	0.23%	-0.26%	2.97%	2.20%	5.52%	-	-
Horiz. %	114.30%	111.01%	110.75%	111.04%	107.84%	105.52%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	3.12	2.09	1.67	1.23	1.16	1.65	1.81	-
P/RPS	0.71	0.64	0.79	1.18	0.24	0.43	0.78	-6.06%
YoY %	10.94%	-18.99%	-33.05%	391.67%	-44.19%	-44.87%	-	-
Horiz. %	91.03%	82.05%	101.28%	151.28%	30.77%	55.13%	100.00%	-
P/EPS	13.32	12.38	14.40	19.65	3.14	5.06	9.89	21.89%
YoY %	7.59%	-14.03%	-26.72%	525.80%	-37.94%	-48.84%	-	-
Horiz. %	134.68%	125.18%	145.60%	198.69%	31.75%	51.16%	100.00%	-
EY	7.51	8.08	6.95	5.09	31.81	19.76	10.12	-17.98%
YoY %	-7.05%	16.26%	36.54%	-84.00%	60.98%	95.26%	-	-
Horiz. %	74.21%	79.84%	68.68%	50.30%	314.33%	195.26%	100.00%	-
DY	3.53	2.39	2.99	0.00	8.62	3.03	2.76	17.77%
YoY %	47.70%	-20.07%	0.00%	0.00%	184.49%	9.78%	-	-
Horiz. %	127.90%	86.59%	108.33%	0.00%	312.32%	109.78%	100.00%	-
P/NAPS	1.35	0.93	0.75	0.55	0.54	0.79	0.91	29.98%
YoY %	45.16%	24.00%	36.36%	1.85%	-31.65%	-13.19%	-	-
Horiz. %	148.35%	102.20%	82.42%	60.44%	59.34%	86.81%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	22/02/10	18/11/09	19/08/09	28/05/09	20/02/09	17/11/08	27/08/08	-
Price	3.05	2.61	1.85	1.59	1.15	1.15	1.53	-
P/RPS	0.70	0.80	0.87	1.52	0.24	0.30	0.66	3.98%
YoY %	-12.50%	-8.05%	-42.76%	533.33%	-20.00%	-54.55%	-	-
Horiz. %	106.06%	121.21%	131.82%	230.30%	36.36%	45.45%	100.00%	-
P/EPS	13.02	15.46	15.95	25.40	3.12	3.53	8.36	34.25%
YoY %	-15.78%	-3.07%	-37.20%	714.10%	-11.61%	-57.78%	-	-
Horiz. %	155.74%	184.93%	190.79%	303.83%	37.32%	42.22%	100.00%	-
EY	7.68	6.47	6.27	3.94	32.09	28.36	11.97	-25.55%
YoY %	18.70%	3.19%	59.14%	-87.72%	13.15%	136.93%	-	-
Horiz. %	64.16%	54.05%	52.38%	32.92%	268.09%	236.93%	100.00%	-
DY	3.61	1.92	2.70	0.00	8.70	4.35	3.27	6.79%
YoY %	88.02%	-28.89%	0.00%	0.00%	100.00%	33.03%	-	-
Horiz. %	110.40%	58.72%	82.57%	0.00%	266.06%	133.03%	100.00%	-
P/NAPS	1.32	1.16	0.83	0.72	0.53	0.55	0.77	43.09%
YoY %	13.79%	39.76%	15.28%	35.85%	-3.64%	-28.57%	-	-
Horiz. %	171.43%	150.65%	107.79%	93.51%	68.83%	71.43%	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