[TCHONG] QoQ TTM Result on 31-Mar-2010 [#1]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

26-May-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Mar-2010 [#1]

Profit Trend

QoQ- 15.06%

YoY- -24.39%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
TTM Result
Revenue	3,505,248	3,390,077	3,264,249	3,034,359	2,856,886	2,786,661	3,043,371	9.84%
YoY %	3.40%	3.85%	7.58%	6.21%	2.52%	-8.44%	-	-
Horiz. %	115.18%	111.39%	107.26%	99.70%	93.87%	91.56%	100.00%	-
PBT	322,753	299,163	271,544	217,585	177,226	174,916	246,645	19.57%
YoY %	7.89%	10.17%	24.80%	22.77%	1.32%	-29.08%	-	-
Horiz. %	130.86%	121.29%	110.10%	88.22%	71.85%	70.92%	100.00%	-
Tax	-91,665	-77,474	-64,661	-40,162	-22,922	-35,151	-46,962	55.99%
YoY %	-18.32%	-19.82%	-61.00%	-75.21%	34.79%	25.15%	-	-
Horiz. %	195.19%	164.97%	137.69%	85.52%	48.81%	74.85%	100.00%	-
NP	231,088	221,689	206,883	177,423	154,304	139,765	199,683	10.19%
YoY %	4.24%	7.16%	16.60%	14.98%	10.40%	-30.01%	-	-
Horiz. %	115.73%	111.02%	103.61%	88.85%	77.27%	69.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	229,741	220,395	205,486	176,418	153,326	138,788	199,773	9.73%
YoY %	4.24%	7.26%	16.48%	15.06%	10.47%	-30.53%	-	-
Horiz. %	115.00%	110.32%	102.86%	88.31%	76.75%	69.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.40%	25.90%	23.81%	18.46%	12.93%	20.10%	19.04%	-
YoY %	9.65%	8.78%	28.98%	42.77%	-35.67%	5.57%	-	-
Horiz. %	149.16%	136.03%	125.05%	96.95%	67.91%	105.57%	100.00%	-
Total Cost	3,274,160	3,168,388	3,057,366	2,856,936	2,702,582	2,646,896	2,843,688	9.82%
YoY %	3.34%	3.63%	7.02%	5.71%	2.10%	-6.92%	-	-
Horiz. %	115.14%	111.42%	107.51%	100.47%	95.04%	93.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,681,801	1,631,646	1,619,122	1,572,798	1,515,333	1,470,056	1,450,840	10.31%
YoY %	3.07%	0.77%	2.95%	3.79%	3.08%	1.32%	-	-
Horiz. %	115.92%	112.46%	111.60%	108.41%	104.45%	101.32%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	78,323	78,361	78,361	71,574	71,574	65,546	65,546	12.56%
YoY %	-0.05%	0.00%	9.48%	0.00%	9.20%	0.00%	-	-
Horiz. %	119.49%	119.55%	119.55%	109.20%	109.20%	100.00%	100.00%	-
Div Payout %	34.09%	35.56%	38.13%	40.57%	46.68%	47.23%	32.81%	-
YoY %	-4.13%	-6.74%	-6.01%	-13.09%	-1.16%	43.95%	-	-
Horiz. %	103.90%	108.38%	116.21%	123.65%	142.27%	143.95%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	1,681,801	1,631,646	1,619,122	1,572,798	1,515,333	1,470,056	1,450,840	10.31%
YoY %	3.07%	0.77%	2.95%	3.79%	3.08%	1.32%	-	-
Horiz. %	115.92%	112.46%	111.60%	108.41%	104.45%	101.32%	100.00%	-
NOSH	652,518	652,658	652,871	652,613	653,161	653,358	647,696	0.49%
YoY %	-0.02%	-0.03%	0.04%	-0.08%	-0.03%	0.87%	-	-
Horiz. %	100.74%	100.77%	100.80%	100.76%	100.84%	100.87%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	6.59%	6.54%	6.34%	5.85%	5.40%	5.02%	6.56%	-
YoY %	0.76%	3.15%	8.38%	8.33%	7.57%	-23.48%	-	-
Horiz. %	100.46%	99.70%	96.65%	89.18%	82.32%	76.52%	100.00%	-
ROE	13.66%	13.51%	12.69%	11.22%	10.12%	9.44%	13.77%	-
YoY %	1.11%	6.46%	13.10%	10.87%	7.20%	-31.45%	-	-
Horiz. %	99.20%	98.11%	92.16%	81.48%	73.49%	68.55%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	537.19	519.43	499.98	464.95	437.39	426.51	469.88	9.30%
YoY %	3.42%	3.89%	7.53%	6.30%	2.55%	-9.23%	-	-
Horiz. %	114.32%	110.55%	106.41%	98.95%	93.09%	90.77%	100.00%	-
EPS	35.21	33.77	31.47	27.03	23.47	21.24	30.84	9.21%
YoY %	4.26%	7.31%	16.43%	15.17%	10.50%	-31.13%	-	-
Horiz. %	114.17%	109.50%	102.04%	87.65%	76.10%	68.87%	100.00%	-
DPS	12.00	12.00	12.00	11.00	11.00	10.00	10.12	11.99%
YoY %	0.00%	0.00%	9.09%	0.00%	10.00%	-1.19%	-	-
Horiz. %	118.58%	118.58%	118.58%	108.70%	108.70%	98.81%	100.00%	-
NAPS	2.5774	2.50	2.48	2.41	2.32	2.25	2.24	9.77%
YoY %	3.10%	0.81%	2.90%	3.88%	3.11%	0.45%	-	-
Horiz. %	115.06%	111.61%	110.71%	107.59%	103.57%	100.45%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 652,613
RPS	521.61	504.48	485.75	451.54	425.13	414.68	452.88	9.84%
YoY %	3.40%	3.86%	7.58%	6.21%	2.52%	-8.43%	-	-
Horiz. %	115.18%	111.39%	107.26%	99.70%	93.87%	91.57%	100.00%	-
EPS	34.19	32.80	30.58	26.25	22.82	20.65	29.73	9.73%
YoY %	4.24%	7.26%	16.50%	15.03%	10.51%	-30.54%	-	-
Horiz. %	115.00%	110.33%	102.86%	88.29%	76.76%	69.46%	100.00%	-
DPS	11.66	11.66	11.66	10.65	10.65	9.75	9.75	12.63%
YoY %	0.00%	0.00%	9.48%	0.00%	9.23%	0.00%	-	-
Horiz. %	119.59%	119.59%	119.59%	109.23%	109.23%	100.00%	100.00%	-
NAPS	2.5027	2.428	2.4094	2.3405	2.255	2.1876	2.159	10.31%
YoY %	3.08%	0.77%	2.94%	3.79%	3.08%	1.32%	-	-
Horiz. %	115.92%	112.46%	111.60%	108.41%	104.45%	101.32%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	5.18	5.96	4.30	3.73	3.12	2.09	1.67	-
P/RPS	0.96	1.15	0.86	0.80	0.71	0.49	0.36	91.95%
YoY %	-16.52%	33.72%	7.50%	12.68%	44.90%	36.11%	-	-
Horiz. %	266.67%	319.44%	238.89%	222.22%	197.22%	136.11%	100.00%	-
P/EPS	14.71	17.65	13.66	13.80	13.29	9.84	5.41	94.45%
YoY %	-16.66%	29.21%	-1.01%	3.84%	35.06%	81.89%	-	-
Horiz. %	271.90%	326.25%	252.50%	255.08%	245.66%	181.89%	100.00%	-
EY	6.80	5.67	7.32	7.25	7.52	10.16	18.47	-48.53%
YoY %	19.93%	-22.54%	0.97%	-3.59%	-25.98%	-44.99%	-	-
Horiz. %	36.82%	30.70%	39.63%	39.25%	40.71%	55.01%	100.00%	-
DY	2.32	2.01	2.79	2.95	3.53	4.78	6.06	-47.18%
YoY %	15.42%	-27.96%	-5.42%	-16.43%	-26.15%	-21.12%	-	-
Horiz. %	38.28%	33.17%	46.04%	48.68%	58.25%	78.88%	100.00%	-
P/NAPS	2.01	2.38	1.73	1.55	1.34	0.93	0.75	92.59%
YoY %	-15.55%	37.57%	11.61%	15.67%	44.09%	24.00%	-	-
Horiz. %	268.00%	317.33%	230.67%	206.67%	178.67%	124.00%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	24/02/11	19/11/10	18/08/10	26/05/10	22/02/10	18/11/09	19/08/09	-
Price	4.90	5.62	5.19	3.83	3.05	2.61	1.85	-
P/RPS	0.91	1.08	1.04	0.82	0.70	0.61	0.39	75.64%
YoY %	-15.74%	3.85%	26.83%	17.14%	14.75%	56.41%	-	-
Horiz. %	233.33%	276.92%	266.67%	210.26%	179.49%	156.41%	100.00%	-
P/EPS	13.92	16.64	16.49	14.17	12.99	12.29	6.00	74.98%
YoY %	-16.35%	0.91%	16.37%	9.08%	5.70%	104.83%	-	-
Horiz. %	232.00%	277.33%	274.83%	236.17%	216.50%	204.83%	100.00%	-
EY	7.19	6.01	6.06	7.06	7.70	8.14	16.67	-42.82%
YoY %	19.63%	-0.83%	-14.16%	-8.31%	-5.41%	-51.17%	-	-
Horiz. %	43.13%	36.05%	36.35%	42.35%	46.19%	48.83%	100.00%	-
DY	2.45	2.14	2.31	2.87	3.61	3.83	5.47	-41.37%
YoY %	14.49%	-7.36%	-19.51%	-20.50%	-5.74%	-29.98%	-	-
Horiz. %	44.79%	39.12%	42.23%	52.47%	66.00%	70.02%	100.00%	-
P/NAPS	1.90	2.25	2.09	1.59	1.31	1.16	0.83	73.43%
YoY %	-15.56%	7.66%	31.45%	21.37%	12.93%	39.76%	-	-
Horiz. %	228.92%	271.08%	251.81%	191.57%	157.83%	139.76%	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