[TCHONG] QoQ TTM Result on 30-Sep-2009 [#3]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

18-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Sep-2009 [#3]

Profit Trend

QoQ- -30.53%

YoY- -44.38%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
TTM Result
Revenue	3,264,249	3,034,359	2,856,886	2,786,661	3,043,371	3,129,113	3,195,826	1.42%
YoY %	7.58%	6.21%	2.52%	-8.44%	-2.74%	-2.09%	-	-
Horiz. %	102.14%	94.95%	89.39%	87.20%	95.23%	97.91%	100.00%	-
PBT	271,544	217,585	177,226	174,916	246,645	288,657	307,208	-7.91%
YoY %	24.80%	22.77%	1.32%	-29.08%	-14.55%	-6.04%	-	-
Horiz. %	88.39%	70.83%	57.69%	56.94%	80.29%	93.96%	100.00%	-
Tax	-64,661	-40,162	-22,922	-35,151	-46,962	-55,477	-61,489	3.41%
YoY %	-61.00%	-75.21%	34.79%	25.15%	15.35%	9.78%	-	-
Horiz. %	105.16%	65.32%	37.28%	57.17%	76.37%	90.22%	100.00%	-
NP	206,883	177,423	154,304	139,765	199,683	233,180	245,719	-10.86%
YoY %	16.60%	14.98%	10.40%	-30.01%	-14.37%	-5.10%	-	-
Horiz. %	84.19%	72.21%	62.80%	56.88%	81.26%	94.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	205,486	176,418	153,326	138,788	199,773	233,326	245,801	-11.28%
YoY %	16.48%	15.06%	10.47%	-30.53%	-14.38%	-5.08%	-	-
Horiz. %	83.60%	71.77%	62.38%	56.46%	81.27%	94.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.81%	18.46%	12.93%	20.10%	19.04%	19.22%	20.02%	-
YoY %	28.98%	42.77%	-35.67%	5.57%	-0.94%	-4.00%	-	-
Horiz. %	118.93%	92.21%	64.59%	100.40%	95.10%	96.00%	100.00%	-
Total Cost	3,057,366	2,856,936	2,702,582	2,646,896	2,843,688	2,895,933	2,950,107	2.41%
YoY %	7.02%	5.71%	2.10%	-6.92%	-1.80%	-1.84%	-	-
Horiz. %	103.64%	96.84%	91.61%	89.72%	96.39%	98.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,619,122	1,572,798	1,515,333	1,470,056	1,450,840	1,474,633	1,425,930	8.86%
YoY %	2.95%	3.79%	3.08%	1.32%	-1.61%	3.42%	-	-
Horiz. %	113.55%	110.30%	106.27%	103.09%	101.75%	103.42%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	78,361	71,574	71,574	65,546	65,546	66,530	66,530	11.56%
YoY %	9.48%	0.00%	9.20%	0.00%	-1.48%	0.00%	-	-
Horiz. %	117.78%	107.58%	107.58%	98.52%	98.52%	100.00%	100.00%	-
Div Payout %	38.13%	40.57%	46.68%	47.23%	32.81%	28.51%	27.07%	-
YoY %	-6.01%	-13.09%	-1.16%	43.95%	15.08%	5.32%	-	-
Horiz. %	140.86%	149.87%	172.44%	174.47%	121.20%	105.32%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	1,619,122	1,572,798	1,515,333	1,470,056	1,450,840	1,474,633	1,425,930	8.86%
YoY %	2.95%	3.79%	3.08%	1.32%	-1.61%	3.42%	-	-
Horiz. %	113.55%	110.30%	106.27%	103.09%	101.75%	103.42%	100.00%	-
NOSH	652,871	652,613	653,161	653,358	647,696	664,249	663,223	-1.04%
YoY %	0.04%	-0.08%	-0.03%	0.87%	-2.49%	0.15%	-	-
Horiz. %	98.44%	98.40%	98.48%	98.51%	97.66%	100.15%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	6.34%	5.85%	5.40%	5.02%	6.56%	7.45%	7.69%	-
YoY %	8.38%	8.33%	7.57%	-23.48%	-11.95%	-3.12%	-	-
Horiz. %	82.44%	76.07%	70.22%	65.28%	85.31%	96.88%	100.00%	-
ROE	12.69%	11.22%	10.12%	9.44%	13.77%	15.82%	17.24%	-
YoY %	13.10%	10.87%	7.20%	-31.45%	-12.96%	-8.24%	-	-
Horiz. %	73.61%	65.08%	58.70%	54.76%	79.87%	91.76%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	499.98	464.95	437.39	426.51	469.88	471.08	481.86	2.49%
YoY %	7.53%	6.30%	2.55%	-9.23%	-0.25%	-2.24%	-	-
Horiz. %	103.76%	96.49%	90.77%	88.51%	97.51%	97.76%	100.00%	-
EPS	31.47	27.03	23.47	21.24	30.84	35.13	37.06	-10.35%
YoY %	16.43%	15.17%	10.50%	-31.13%	-12.21%	-5.21%	-	-
Horiz. %	84.92%	72.94%	63.33%	57.31%	83.22%	94.79%	100.00%	-
DPS	12.00	11.00	11.00	10.00	10.12	10.00	10.00	12.96%
YoY %	9.09%	0.00%	10.00%	-1.19%	1.20%	0.00%	-	-
Horiz. %	120.00%	110.00%	110.00%	100.00%	101.20%	100.00%	100.00%	-
NAPS	2.48	2.41	2.32	2.25	2.24	2.22	2.15	10.01%
YoY %	2.90%	3.88%	3.11%	0.45%	0.90%	3.26%	-	-
Horiz. %	115.35%	112.09%	107.91%	104.65%	104.19%	103.26%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 653,358
RPS	500.75	465.49	438.26	427.49	466.87	480.02	490.26	1.42%
YoY %	7.57%	6.21%	2.52%	-8.43%	-2.74%	-2.09%	-	-
Horiz. %	102.14%	94.95%	89.39%	87.20%	95.23%	97.91%	100.00%	-
EPS	31.52	27.06	23.52	21.29	30.65	35.79	37.71	-11.29%
YoY %	16.48%	15.05%	10.47%	-30.54%	-14.36%	-5.09%	-	-
Horiz. %	83.59%	71.76%	62.37%	56.46%	81.28%	94.91%	100.00%	-
DPS	12.02	10.98	10.98	10.06	10.06	10.21	10.21	11.52%
YoY %	9.47%	0.00%	9.15%	0.00%	-1.47%	0.00%	-	-
Horiz. %	117.73%	107.54%	107.54%	98.53%	98.53%	100.00%	100.00%	-
NAPS	2.4838	2.4127	2.3246	2.2551	2.2257	2.2622	2.1874	8.86%
YoY %	2.95%	3.79%	3.08%	1.32%	-1.61%	3.42%	-	-
Horiz. %	113.55%	110.30%	106.27%	103.09%	101.75%	103.42%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	4.30	3.73	3.12	2.09	1.67	1.23	1.16	-
P/RPS	0.86	0.80	0.71	0.49	0.36	0.26	0.24	134.71%
YoY %	7.50%	12.68%	44.90%	36.11%	38.46%	8.33%	-	-
Horiz. %	358.33%	333.33%	295.83%	204.17%	150.00%	108.33%	100.00%	-
P/EPS	13.66	13.80	13.29	9.84	5.41	3.50	3.13	167.77%
YoY %	-1.01%	3.84%	35.06%	81.89%	54.57%	11.82%	-	-
Horiz. %	436.42%	440.89%	424.60%	314.38%	172.84%	111.82%	100.00%	-
EY	7.32	7.25	7.52	10.16	18.47	28.56	31.95	-62.65%
YoY %	0.97%	-3.59%	-25.98%	-44.99%	-35.33%	-10.61%	-	-
Horiz. %	22.91%	22.69%	23.54%	31.80%	57.81%	89.39%	100.00%	-
DY	2.79	2.95	3.53	4.78	6.06	8.13	8.62	-52.95%
YoY %	-5.42%	-16.43%	-26.15%	-21.12%	-25.46%	-5.68%	-	-
Horiz. %	32.37%	34.22%	40.95%	55.45%	70.30%	94.32%	100.00%	-
P/NAPS	1.73	1.55	1.34	0.93	0.75	0.55	0.54	117.78%
YoY %	11.61%	15.67%	44.09%	24.00%	36.36%	1.85%	-	-
Horiz. %	320.37%	287.04%	248.15%	172.22%	138.89%	101.85%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	18/08/10	26/05/10	22/02/10	18/11/09	19/08/09	28/05/09	20/02/09	-
Price	5.19	3.83	3.05	2.61	1.85	1.59	1.15	-
P/RPS	1.04	0.82	0.70	0.61	0.39	0.34	0.24	166.51%
YoY %	26.83%	17.14%	14.75%	56.41%	14.71%	41.67%	-	-
Horiz. %	433.33%	341.67%	291.67%	254.17%	162.50%	141.67%	100.00%	-
P/EPS	16.49	14.17	12.99	12.29	6.00	4.53	3.10	205.65%
YoY %	16.37%	9.08%	5.70%	104.83%	32.45%	46.13%	-	-
Horiz. %	531.94%	457.10%	419.03%	396.45%	193.55%	146.13%	100.00%	-
EY	6.06	7.06	7.70	8.14	16.67	22.09	32.23	-67.28%
YoY %	-14.16%	-8.31%	-5.41%	-51.17%	-24.54%	-31.46%	-	-
Horiz. %	18.80%	21.91%	23.89%	25.26%	51.72%	68.54%	100.00%	-
DY	2.31	2.87	3.61	3.83	5.47	6.29	8.70	-58.78%
YoY %	-19.51%	-20.50%	-5.74%	-29.98%	-13.04%	-27.70%	-	-
Horiz. %	26.55%	32.99%	41.49%	44.02%	62.87%	72.30%	100.00%	-
P/NAPS	2.09	1.59	1.31	1.16	0.83	0.72	0.53	150.22%
YoY %	31.45%	21.37%	12.93%	39.76%	15.28%	35.85%	-	-
Horiz. %	394.34%	300.00%	247.17%	218.87%	156.60%	135.85%	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