[TCHONG] QoQ 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. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	2,856,886	2,786,661	3,043,371	3,129,113	3,195,826	2,987,681	2,578,230	7.06%
YoY %	2.52%	-8.44%	-2.74%	-2.09%	6.97%	15.88%	-	-
Horiz. %	110.81%	108.08%	118.04%	121.37%	123.95%	115.88%	100.00%	-
PBT	177,226	174,916	246,645	288,657	307,208	300,850	229,995	-15.90%
YoY %	1.32%	-29.08%	-14.55%	-6.04%	2.11%	30.81%	-	-
Horiz. %	77.06%	76.05%	107.24%	125.51%	133.57%	130.81%	100.00%	-
Tax	-22,922	-35,151	-46,962	-55,477	-61,489	-51,799	-42,007	-33.15%
YoY %	34.79%	25.15%	15.35%	9.78%	-18.71%	-23.31%	-	-
Horiz. %	54.57%	83.68%	111.80%	132.07%	146.38%	123.31%	100.00%	-
NP	154,304	139,765	199,683	233,180	245,719	249,051	187,988	-12.30%
YoY %	10.40%	-30.01%	-14.37%	-5.10%	-1.34%	32.48%	-	-
Horiz. %	82.08%	74.35%	106.22%	124.04%	130.71%	132.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	153,326	138,788	199,773	233,326	245,801	249,535	187,292	-12.45%
YoY %	10.47%	-30.53%	-14.38%	-5.08%	-1.50%	33.23%	-	-
Horiz. %	81.86%	74.10%	106.66%	124.58%	131.24%	133.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.93%	20.10%	19.04%	19.22%	20.02%	17.22%	18.26%	-
YoY %	-35.67%	5.57%	-0.94%	-4.00%	16.26%	-5.70%	-	-
Horiz. %	70.81%	110.08%	104.27%	105.26%	109.64%	94.30%	100.00%	-
Total Cost	2,702,582	2,646,896	2,843,688	2,895,933	2,950,107	2,738,630	2,390,242	8.50%
YoY %	2.10%	-6.92%	-1.80%	-1.84%	7.72%	14.58%	-	-
Horiz. %	113.07%	110.74%	118.97%	121.16%	123.42%	114.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,515,333	1,470,056	1,450,840	1,474,633	1,425,930	1,401,228	1,328,095	9.16%
YoY %	3.08%	1.32%	-1.61%	3.42%	1.76%	5.51%	-	-
Horiz. %	114.10%	110.69%	109.24%	111.03%	107.37%	105.51%	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	71,574	65,546	65,546	66,530	66,530	66,759	66,759	4.73%
YoY %	9.20%	0.00%	-1.48%	0.00%	-0.34%	0.00%	-	-
Horiz. %	107.21%	98.18%	98.18%	99.66%	99.66%	100.00%	100.00%	-
Div Payout %	46.68%	47.23%	32.81%	28.51%	27.07%	26.75%	35.64%	-
YoY %	-1.16%	43.95%	15.08%	5.32%	1.20%	-24.94%	-	-
Horiz. %	130.98%	132.52%	92.06%	79.99%	75.95%	75.06%	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	1,515,333	1,470,056	1,450,840	1,474,633	1,425,930	1,401,228	1,328,095	9.16%
YoY %	3.08%	1.32%	-1.61%	3.42%	1.76%	5.51%	-	-
Horiz. %	114.10%	110.69%	109.24%	111.03%	107.37%	105.51%	100.00%	-
NOSH	653,161	653,358	647,696	664,249	663,223	667,251	667,384	-1.42%
YoY %	-0.03%	0.87%	-2.49%	0.15%	-0.60%	-0.02%	-	-
Horiz. %	97.87%	97.90%	97.05%	99.53%	99.38%	99.98%	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%	5.02%	6.56%	7.45%	7.69%	8.34%	7.29%	-
YoY %	7.57%	-23.48%	-11.95%	-3.12%	-7.79%	14.40%	-	-
Horiz. %	74.07%	68.86%	89.99%	102.19%	105.49%	114.40%	100.00%	-
ROE	10.12%	9.44%	13.77%	15.82%	17.24%	17.81%	14.10%	-
YoY %	7.20%	-31.45%	-12.96%	-8.24%	-3.20%	26.31%	-	-
Horiz. %	71.77%	66.95%	97.66%	112.20%	122.27%	126.31%	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	437.39	426.51	469.88	471.08	481.86	447.76	386.32	8.60%
YoY %	2.55%	-9.23%	-0.25%	-2.24%	7.62%	15.90%	-	-
Horiz. %	113.22%	110.40%	121.63%	121.94%	124.73%	115.90%	100.00%	-
EPS	23.47	21.24	30.84	35.13	37.06	37.40	28.06	-11.19%
YoY %	10.50%	-31.13%	-12.21%	-5.21%	-0.91%	33.29%	-	-
Horiz. %	83.64%	75.69%	109.91%	125.20%	132.07%	133.29%	100.00%	-
DPS	11.00	10.00	10.12	10.00	10.00	10.00	10.00	6.54%
YoY %	10.00%	-1.19%	1.20%	0.00%	0.00%	0.00%	-	-
Horiz. %	110.00%	100.00%	101.20%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.32	2.25	2.24	2.22	2.15	2.10	1.99	10.73%
YoY %	3.11%	0.45%	0.90%	3.26%	2.38%	5.53%	-	-
Horiz. %	116.58%	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	438.26	427.49	466.87	480.02	490.26	458.32	395.51	7.06%
YoY %	2.52%	-8.43%	-2.74%	-2.09%	6.97%	15.88%	-	-
Horiz. %	110.81%	108.09%	118.04%	121.37%	123.96%	115.88%	100.00%	-
EPS	23.52	21.29	30.65	35.79	37.71	38.28	28.73	-12.45%
YoY %	10.47%	-30.54%	-14.36%	-5.09%	-1.49%	33.24%	-	-
Horiz. %	81.87%	74.10%	106.68%	124.57%	131.26%	133.24%	100.00%	-
DPS	10.98	10.06	10.06	10.21	10.21	10.24	10.24	4.74%
YoY %	9.15%	0.00%	-1.47%	0.00%	-0.29%	0.00%	-	-
Horiz. %	107.23%	98.24%	98.24%	99.71%	99.71%	100.00%	100.00%	-
NAPS	2.3246	2.2551	2.2257	2.2622	2.1874	2.1496	2.0374	9.16%
YoY %	3.08%	1.32%	-1.61%	3.42%	1.76%	5.51%	-	-
Horiz. %	114.10%	110.69%	109.24%	111.03%	107.36%	105.51%	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	0.49	0.36	0.26	0.24	0.37	0.47	31.55%
YoY %	44.90%	36.11%	38.46%	8.33%	-35.14%	-21.28%	-	-
Horiz. %	151.06%	104.26%	76.60%	55.32%	51.06%	78.72%	100.00%	-
P/EPS	13.29	9.84	5.41	3.50	3.13	4.41	6.45	61.71%
YoY %	35.06%	81.89%	54.57%	11.82%	-29.02%	-31.63%	-	-
Horiz. %	206.05%	152.56%	83.88%	54.26%	48.53%	68.37%	100.00%	-
EY	7.52	10.16	18.47	28.56	31.95	22.67	15.50	-38.17%
YoY %	-25.98%	-44.99%	-35.33%	-10.61%	40.94%	46.26%	-	-
Horiz. %	48.52%	65.55%	119.16%	184.26%	206.13%	146.26%	100.00%	-
DY	3.53	4.78	6.06	8.13	8.62	6.06	5.52	-25.71%
YoY %	-26.15%	-21.12%	-25.46%	-5.68%	42.24%	9.78%	-	-
Horiz. %	63.95%	86.59%	109.78%	147.28%	156.16%	109.78%	100.00%	-
P/NAPS	1.34	0.93	0.75	0.55	0.54	0.79	0.91	29.34%
YoY %	44.09%	24.00%	36.36%	1.85%	-31.65%	-13.19%	-	-
Horiz. %	147.25%	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	0.61	0.39	0.34	0.24	0.26	0.40	45.07%
YoY %	14.75%	56.41%	14.71%	41.67%	-7.69%	-35.00%	-	-
Horiz. %	175.00%	152.50%	97.50%	85.00%	60.00%	65.00%	100.00%	-
P/EPS	12.99	12.29	6.00	4.53	3.10	3.08	5.45	78.15%
YoY %	5.70%	104.83%	32.45%	46.13%	0.65%	-43.49%	-	-
Horiz. %	238.35%	225.50%	110.09%	83.12%	56.88%	56.51%	100.00%	-
EY	7.70	8.14	16.67	22.09	32.23	32.52	18.34	-43.84%
YoY %	-5.41%	-51.17%	-24.54%	-31.46%	-0.89%	77.32%	-	-
Horiz. %	41.98%	44.38%	90.89%	120.45%	175.74%	177.32%	100.00%	-
DY	3.61	3.83	5.47	6.29	8.70	8.70	6.54	-32.63%
YoY %	-5.74%	-29.98%	-13.04%	-27.70%	0.00%	33.03%	-	-
Horiz. %	55.20%	58.56%	83.64%	96.18%	133.03%	133.03%	100.00%	-
P/NAPS	1.31	1.16	0.83	0.72	0.53	0.55	0.77	42.37%
YoY %	12.93%	39.76%	15.28%	35.85%	-3.64%	-28.57%	-	-
Horiz. %	170.13%	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