[TCHONG] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

18-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 98.42%

YoY- 68.48%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Cumulative Result
Revenue	2,576,981	1,968,909	2,074,734	1,798,292	1,390,929	1,543,384	828,331	20.80%
YoY %	30.88%	-5.10%	15.37%	29.29%	-9.88%	86.32%	-	-
Horiz. %	311.11%	237.70%	250.47%	217.10%	167.92%	186.32%	100.00%	-
PBT	214,748	106,332	184,924	184,866	90,548	151,112	44,190	30.11%
YoY %	101.96%	-42.50%	0.03%	104.16%	-40.08%	241.96%	-	-
Horiz. %	485.97%	240.62%	418.47%	418.34%	204.91%	341.96%	100.00%	-
Tax	-63,388	-32,218	-54,835	-55,756	-14,016	-28,543	-9,470	37.24%
YoY %	-96.75%	41.25%	1.65%	-297.80%	50.90%	-201.40%	-	-
Horiz. %	669.36%	340.21%	579.04%	588.76%	148.00%	301.40%	100.00%	-
NP	151,360	74,114	130,089	129,110	76,532	122,569	34,720	27.78%
YoY %	104.23%	-43.03%	0.76%	68.70%	-37.56%	253.02%	-	-
Horiz. %	435.94%	213.46%	374.68%	371.86%	220.43%	353.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	151,448	74,818	130,542	128,328	76,169	122,197	34,473	27.94%
YoY %	102.42%	-42.69%	1.73%	68.48%	-37.67%	254.47%	-	-
Horiz. %	439.32%	217.03%	378.68%	372.26%	220.95%	354.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.52%	30.30%	29.65%	30.16%	15.48%	18.89%	21.43%	-
YoY %	-2.57%	2.19%	-1.69%	94.83%	-18.05%	-11.85%	-	-
Horiz. %	137.75%	141.39%	138.36%	140.74%	72.24%	88.15%	100.00%	-
Total Cost	2,425,621	1,894,795	1,944,645	1,669,182	1,314,397	1,420,815	793,611	20.44%
YoY %	28.01%	-2.56%	16.50%	26.99%	-7.49%	79.03%	-	-
Horiz. %	305.64%	238.76%	245.04%	210.33%	165.62%	179.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,062,826	1,895,111	1,781,898	1,618,786	1,470,849	1,328,083	1,182,504	9.70%
YoY %	8.85%	6.35%	10.08%	10.06%	10.75%	12.31%	-	-
Horiz. %	174.45%	160.26%	150.69%	136.89%	124.38%	112.31%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	97,918	39,344	39,162	39,164	32,831	33,368	16,702	34.24%
YoY %	148.88%	0.46%	-0.01%	19.29%	-1.61%	99.78%	-	-
Horiz. %	586.27%	235.56%	234.47%	234.49%	196.57%	199.78%	100.00%	-
Div Payout %	64.66%	52.59%	30.00%	30.52%	43.10%	27.31%	48.45%	-
YoY %	22.95%	75.30%	-1.70%	-29.19%	57.82%	-43.63%	-	-
Horiz. %	133.46%	108.54%	61.92%	62.99%	88.96%	56.37%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	2,062,826	1,895,111	1,781,898	1,618,786	1,470,849	1,328,083	1,182,504	9.70%
YoY %	8.85%	6.35%	10.08%	10.06%	10.75%	12.31%	-	-
Horiz. %	174.45%	160.26%	150.69%	136.89%	124.38%	112.31%	100.00%	-
NOSH	652,793	655,748	652,710	652,736	656,629	667,378	668,081	-0.38%
YoY %	-0.45%	0.47%	-0.00%	-0.59%	-1.61%	-0.11%	-	-
Horiz. %	97.71%	98.15%	97.70%	97.70%	98.29%	99.89%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	5.87%	3.76%	6.27%	7.18%	5.50%	7.94%	4.19%	-
YoY %	56.12%	-40.03%	-12.67%	30.55%	-30.73%	89.50%	-	-
Horiz. %	140.10%	89.74%	149.64%	171.36%	131.26%	189.50%	100.00%	-
ROE	7.34%	3.95%	7.33%	7.93%	5.18%	9.20%	2.92%	-
YoY %	85.82%	-46.11%	-7.57%	53.09%	-43.70%	215.07%	-	-
Horiz. %	251.37%	135.27%	251.03%	271.58%	177.40%	315.07%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	394.76	300.25	317.86	275.50	211.83	231.26	123.99	21.26%
YoY %	31.48%	-5.54%	15.38%	30.06%	-8.40%	86.52%	-	-
Horiz. %	318.38%	242.16%	256.36%	222.20%	170.84%	186.52%	100.00%	-
EPS	23.20	11.46	20.00	19.66	11.60	18.31	5.16	28.44%
YoY %	102.44%	-42.70%	1.73%	69.48%	-36.65%	254.84%	-	-
Horiz. %	449.61%	222.09%	387.60%	381.01%	224.81%	354.84%	100.00%	-
DPS	15.00	6.00	6.00	6.00	5.00	5.00	2.50	34.76%
YoY %	150.00%	0.00%	0.00%	20.00%	0.00%	100.00%	-	-
Horiz. %	600.00%	240.00%	240.00%	240.00%	200.00%	200.00%	100.00%	-
NAPS	3.16	2.89	2.73	2.48	2.24	1.99	1.77	10.13%
YoY %	9.34%	5.86%	10.08%	10.71%	12.56%	12.43%	-	-
Horiz. %	178.53%	163.28%	154.24%	140.11%	126.55%	112.43%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 652,871
RPS	383.48	292.99	308.74	267.60	206.98	229.67	123.26	20.80%
YoY %	30.89%	-5.10%	15.37%	29.29%	-9.88%	86.33%	-	-
Horiz. %	311.11%	237.70%	250.48%	217.10%	167.92%	186.33%	100.00%	-
EPS	22.54	11.13	19.43	19.10	11.33	18.18	5.13	27.95%
YoY %	102.52%	-42.72%	1.73%	68.58%	-37.68%	254.39%	-	-
Horiz. %	439.38%	216.96%	378.75%	372.32%	220.86%	354.39%	100.00%	-
DPS	14.57	5.85	5.83	5.83	4.89	4.97	2.49	34.20%
YoY %	149.06%	0.34%	0.00%	19.22%	-1.61%	99.60%	-	-
Horiz. %	585.14%	234.94%	234.14%	234.14%	196.39%	199.60%	100.00%	-
NAPS	3.0697	2.8201	2.6516	2.4089	2.1888	1.9763	1.7597	9.70%
YoY %	8.85%	6.35%	10.08%	10.06%	10.75%	12.31%	-	-
Horiz. %	174.44%	160.26%	150.68%	136.89%	124.38%	112.31%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	6.56	4.51	4.74	4.30	1.67	1.81	1.25	-
P/RPS	1.66	1.50	1.49	1.56	0.79	0.78	1.01	8.62%
YoY %	10.67%	0.67%	-4.49%	97.47%	1.28%	-22.77%	-	-
Horiz. %	164.36%	148.51%	147.52%	154.46%	78.22%	77.23%	100.00%	-
P/EPS	28.28	39.53	23.70	21.87	14.40	9.89	24.22	2.61%
YoY %	-28.46%	66.79%	8.37%	51.88%	45.60%	-59.17%	-	-
Horiz. %	116.76%	163.21%	97.85%	90.30%	59.45%	40.83%	100.00%	-
EY	3.54	2.53	4.22	4.57	6.95	10.12	4.13	-2.53%
YoY %	39.92%	-40.05%	-7.66%	-34.24%	-31.32%	145.04%	-	-
Horiz. %	85.71%	61.26%	102.18%	110.65%	168.28%	245.04%	100.00%	-
DY	2.29	1.33	1.27	1.40	2.99	2.76	2.00	2.28%
YoY %	72.18%	4.72%	-9.29%	-53.18%	8.33%	38.00%	-	-
Horiz. %	114.50%	66.50%	63.50%	70.00%	149.50%	138.00%	100.00%	-
P/NAPS	2.08	1.56	1.74	1.73	0.75	0.91	0.71	19.59%
YoY %	33.33%	-10.34%	0.58%	130.67%	-17.58%	28.17%	-	-
Horiz. %	292.96%	219.72%	245.07%	243.66%	105.63%	128.17%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	29/08/13	15/08/12	18/08/11	18/08/10	19/08/09	27/08/08	16/08/07	-
Price	5.83	4.50	4.83	5.19	1.85	1.53	1.20	-
P/RPS	1.48	1.50	1.52	1.88	0.87	0.66	0.97	7.28%
YoY %	-1.33%	-1.32%	-19.15%	116.09%	31.82%	-31.96%	-	-
Horiz. %	152.58%	154.64%	156.70%	193.81%	89.69%	68.04%	100.00%	-
P/EPS	25.13	39.44	24.15	26.40	15.95	8.36	23.26	1.29%
YoY %	-36.28%	63.31%	-8.52%	65.52%	90.79%	-64.06%	-	-
Horiz. %	108.04%	169.56%	103.83%	113.50%	68.57%	35.94%	100.00%	-
EY	3.98	2.54	4.14	3.79	6.27	11.97	4.30	-1.27%
YoY %	56.69%	-38.65%	9.23%	-39.55%	-47.62%	178.37%	-	-
Horiz. %	92.56%	59.07%	96.28%	88.14%	145.81%	278.37%	100.00%	-
DY	2.57	1.33	1.24	1.16	2.70	3.27	2.08	3.58%
YoY %	93.23%	7.26%	6.90%	-57.04%	-17.43%	57.21%	-	-
Horiz. %	123.56%	63.94%	59.62%	55.77%	129.81%	157.21%	100.00%	-
P/NAPS	1.84	1.56	1.77	2.09	0.83	0.77	0.68	18.02%
YoY %	17.95%	-11.86%	-15.31%	151.81%	7.79%	13.24%	-	-
Horiz. %	270.59%	229.41%	260.29%	307.35%	122.06%	113.24%	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