[TCHONG] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

19-Nov-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Sep-2010 [#3]

Profit Trend

QoQ- 38.45%

YoY- 60.64%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Cumulative Result
Revenue	3,844,742	2,906,983	2,980,090	2,669,888	2,136,697	2,545,862	1,421,358	18.02%
YoY %	32.26%	-2.45%	11.62%	24.95%	-16.07%	79.11%	-	-
Horiz. %	270.50%	204.52%	209.66%	187.84%	150.33%	179.11%	100.00%	-
PBT	264,412	150,783	259,101	256,454	134,517	266,810	89,033	19.87%
YoY %	75.36%	-41.81%	1.03%	90.65%	-49.58%	199.68%	-	-
Horiz. %	296.98%	169.36%	291.02%	288.04%	151.09%	299.68%	100.00%	-
Tax	-96,069	-44,559	-74,444	-77,822	-23,269	-49,607	-20,742	29.07%
YoY %	-115.60%	40.14%	4.34%	-234.44%	53.09%	-139.16%	-	-
Horiz. %	463.16%	214.82%	358.90%	375.19%	112.18%	239.16%	100.00%	-
NP	168,343	106,224	184,657	178,632	111,248	217,203	68,291	16.21%
YoY %	58.48%	-42.47%	3.37%	60.57%	-48.78%	218.06%	-	-
Horiz. %	246.51%	155.55%	270.40%	261.57%	162.90%	318.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	183,113	107,442	185,100	177,669	110,601	217,614	67,647	18.03%
YoY %	70.43%	-41.95%	4.18%	60.64%	-49.18%	221.69%	-	-
Horiz. %	270.69%	158.83%	273.63%	262.64%	163.50%	321.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.33%	29.55%	28.73%	30.35%	17.30%	18.59%	23.30%	-
YoY %	22.94%	2.85%	-5.34%	75.43%	-6.94%	-20.21%	-	-
Horiz. %	155.92%	126.82%	123.30%	130.26%	74.25%	79.79%	100.00%	-
Total Cost	3,676,399	2,800,759	2,795,433	2,491,256	2,025,449	2,328,659	1,353,067	18.10%
YoY %	31.26%	0.19%	12.21%	23.00%	-13.02%	72.10%	-	-
Horiz. %	271.71%	206.99%	206.60%	184.12%	149.69%	172.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,023,708	1,893,054	1,808,560	1,631,787	1,474,243	1,401,378	1,202,019	9.06%
YoY %	6.90%	4.67%	10.83%	10.69%	5.20%	16.59%	-	-
Horiz. %	168.36%	157.49%	150.46%	135.75%	122.65%	116.59%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	97,921	39,166	39,174	39,162	32,760	33,366	16,694	34.25%
YoY %	150.02%	-0.02%	0.03%	19.54%	-1.82%	99.87%	-	-
Horiz. %	586.56%	234.61%	234.66%	234.59%	196.24%	199.87%	100.00%	-
Div Payout %	53.48%	36.45%	21.16%	22.04%	29.62%	15.33%	24.68%	-
YoY %	46.72%	72.26%	-3.99%	-25.59%	93.22%	-37.88%	-	-
Horiz. %	216.69%	147.69%	85.74%	89.30%	120.02%	62.12%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	2,023,708	1,893,054	1,808,560	1,631,787	1,474,243	1,401,378	1,202,019	9.06%
YoY %	6.90%	4.67%	10.83%	10.69%	5.20%	16.59%	-	-
Horiz. %	168.36%	157.49%	150.46%	135.75%	122.65%	116.59%	100.00%	-
NOSH	652,809	652,777	652,910	652,714	655,219	667,322	667,788	-0.37%
YoY %	0.00%	-0.02%	0.03%	-0.38%	-1.81%	-0.07%	-	-
Horiz. %	97.76%	97.75%	97.77%	97.74%	98.12%	99.93%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	4.38%	3.65%	6.20%	6.69%	5.21%	8.53%	4.80%	-
YoY %	20.00%	-41.13%	-7.32%	28.41%	-38.92%	77.71%	-	-
Horiz. %	91.25%	76.04%	129.17%	139.38%	108.54%	177.71%	100.00%	-
ROE	9.05%	5.68%	10.23%	10.89%	7.50%	15.53%	5.63%	-
YoY %	59.33%	-44.48%	-6.06%	45.20%	-51.71%	175.84%	-	-
Horiz. %	160.75%	100.89%	181.71%	193.43%	133.21%	275.84%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	588.95	445.33	456.43	409.04	326.10	381.50	212.85	18.46%
YoY %	32.25%	-2.43%	11.59%	25.43%	-14.52%	79.23%	-	-
Horiz. %	276.70%	209.22%	214.44%	192.17%	153.21%	179.23%	100.00%	-
EPS	28.05	16.46	28.35	27.22	16.88	32.61	10.13	18.48%
YoY %	70.41%	-41.94%	4.15%	61.26%	-48.24%	221.92%	-	-
Horiz. %	276.90%	162.49%	279.86%	268.71%	166.63%	321.92%	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	3.10	2.90	2.77	2.50	2.25	2.10	1.80	9.47%
YoY %	6.90%	4.69%	10.80%	11.11%	7.14%	16.67%	-	-
Horiz. %	172.22%	161.11%	153.89%	138.89%	125.00%	116.67%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 652,658
RPS	572.13	432.59	443.47	397.30	317.96	378.85	211.51	18.02%
YoY %	32.26%	-2.45%	11.62%	24.95%	-16.07%	79.12%	-	-
Horiz. %	270.50%	204.52%	209.67%	187.84%	150.33%	179.12%	100.00%	-
EPS	27.25	15.99	27.54	26.44	16.46	32.38	10.07	18.02%
YoY %	70.42%	-41.94%	4.16%	60.63%	-49.17%	221.55%	-	-
Horiz. %	270.61%	158.79%	273.49%	262.56%	163.46%	321.55%	100.00%	-
DPS	14.57	5.83	5.83	5.83	4.88	4.97	2.48	34.29%
YoY %	149.91%	0.00%	0.00%	19.47%	-1.81%	100.40%	-	-
Horiz. %	587.50%	235.08%	235.08%	235.08%	196.77%	200.40%	100.00%	-
NAPS	3.0115	2.817	2.6913	2.4283	2.1938	2.0854	1.7887	9.06%
YoY %	6.90%	4.67%	10.83%	10.69%	5.20%	16.59%	-	-
Horiz. %	168.36%	157.49%	150.46%	135.76%	122.65%	116.59%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	6.27	4.66	4.49	5.96	2.09	1.65	1.33	-
P/RPS	1.06	1.05	0.98	1.46	0.64	0.43	0.62	9.34%
YoY %	0.95%	7.14%	-32.88%	128.12%	48.84%	-30.65%	-	-
Horiz. %	170.97%	169.35%	158.06%	235.48%	103.23%	69.35%	100.00%	-
P/EPS	22.35	28.31	15.84	21.90	12.38	5.06	13.13	9.26%
YoY %	-21.05%	78.72%	-27.67%	76.90%	144.66%	-61.46%	-	-
Horiz. %	170.22%	215.61%	120.64%	166.79%	94.29%	38.54%	100.00%	-
EY	4.47	3.53	6.31	4.57	8.08	19.76	7.62	-8.49%
YoY %	26.63%	-44.06%	38.07%	-43.44%	-59.11%	159.32%	-	-
Horiz. %	58.66%	46.33%	82.81%	59.97%	106.04%	259.32%	100.00%	-
DY	2.39	1.29	1.34	1.01	2.39	3.03	1.88	4.07%
YoY %	85.27%	-3.73%	32.67%	-57.74%	-21.12%	61.17%	-	-
Horiz. %	127.13%	68.62%	71.28%	53.72%	127.13%	161.17%	100.00%	-
P/NAPS	2.02	1.61	1.62	2.38	0.93	0.79	0.74	18.20%
YoY %	25.47%	-0.62%	-31.93%	155.91%	17.72%	6.76%	-	-
Horiz. %	272.97%	217.57%	218.92%	321.62%	125.68%	106.76%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	20/11/13	28/11/12	17/11/11	19/11/10	18/11/09	17/11/08	15/11/07	-
Price	6.40	4.44	4.43	5.62	2.61	1.15	2.45	-
P/RPS	1.09	1.00	0.97	1.37	0.80	0.30	1.15	-0.88%
YoY %	9.00%	3.09%	-29.20%	71.25%	166.67%	-73.91%	-	-
Horiz. %	94.78%	86.96%	84.35%	119.13%	69.57%	26.09%	100.00%	-
P/EPS	22.82	26.98	15.63	20.65	15.46	3.53	24.19	-0.96%
YoY %	-15.42%	72.62%	-24.31%	33.57%	337.96%	-85.41%	-	-
Horiz. %	94.34%	111.53%	64.61%	85.37%	63.91%	14.59%	100.00%	-
EY	4.38	3.71	6.40	4.84	6.47	28.36	4.13	0.98%
YoY %	18.06%	-42.03%	32.23%	-25.19%	-77.19%	586.68%	-	-
Horiz. %	106.05%	89.83%	154.96%	117.19%	156.66%	686.68%	100.00%	-
DY	2.34	1.35	1.35	1.07	1.92	4.35	1.02	14.82%
YoY %	73.33%	0.00%	26.17%	-44.27%	-55.86%	326.47%	-	-
Horiz. %	229.41%	132.35%	132.35%	104.90%	188.24%	426.47%	100.00%	-
P/NAPS	2.06	1.53	1.60	2.25	1.16	0.55	1.36	7.15%
YoY %	34.64%	-4.38%	-28.89%	93.97%	110.91%	-59.56%	-	-
Horiz. %	151.47%	112.50%	117.65%	165.44%	85.29%	40.44%	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