[TCHONG] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

17-Nov-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Sep-2011 [#3]

Profit Trend

QoQ- 41.79%

YoY- 4.18%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Cumulative Result
Revenue	3,496,750	3,844,742	2,906,983	2,980,090	2,669,888	2,136,697	2,545,862	5.42%
YoY %	-9.05%	32.26%	-2.45%	11.62%	24.95%	-16.07%	-	-
Horiz. %	137.35%	151.02%	114.18%	117.06%	104.87%	83.93%	100.00%	-
PBT	155,472	264,412	150,783	259,101	256,454	134,517	266,810	-8.60%
YoY %	-41.20%	75.36%	-41.81%	1.03%	90.65%	-49.58%	-	-
Horiz. %	58.27%	99.10%	56.51%	97.11%	96.12%	50.42%	100.00%	-
Tax	-44,063	-96,069	-44,559	-74,444	-77,822	-23,269	-49,607	-1.95%
YoY %	54.13%	-115.60%	40.14%	4.34%	-234.44%	53.09%	-	-
Horiz. %	88.82%	193.66%	89.82%	150.07%	156.88%	46.91%	100.00%	-
NP	111,409	168,343	106,224	184,657	178,632	111,248	217,203	-10.52%
YoY %	-33.82%	58.48%	-42.47%	3.37%	60.57%	-48.78%	-	-
Horiz. %	51.29%	77.50%	48.91%	85.02%	82.24%	51.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	97,186	183,113	107,442	185,100	177,669	110,601	217,614	-12.56%
YoY %	-46.93%	70.43%	-41.95%	4.18%	60.64%	-49.18%	-	-
Horiz. %	44.66%	84.15%	49.37%	85.06%	81.64%	50.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.34%	36.33%	29.55%	28.73%	30.35%	17.30%	18.59%	-
YoY %	-21.99%	22.94%	2.85%	-5.34%	75.43%	-6.94%	-	-
Horiz. %	152.45%	195.43%	158.96%	154.55%	163.26%	93.06%	100.00%	-
Total Cost	3,385,341	3,676,399	2,800,759	2,795,433	2,491,256	2,025,449	2,328,659	6.43%
YoY %	-7.92%	31.26%	0.19%	12.21%	23.00%	-13.02%	-	-
Horiz. %	145.38%	157.88%	120.27%	120.04%	106.98%	86.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,747,837	2,023,708	1,893,054	1,808,560	1,631,787	1,474,243	1,401,378	11.87%
YoY %	35.78%	6.90%	4.67%	10.83%	10.69%	5.20%	-	-
Horiz. %	196.08%	144.41%	135.09%	129.06%	116.44%	105.20%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Dividend
Div	19,580	97,921	39,166	39,174	39,162	32,760	33,366	-8.49%
YoY %	-80.00%	150.02%	-0.02%	0.03%	19.54%	-1.82%	-	-
Horiz. %	58.68%	293.48%	117.38%	117.41%	117.37%	98.18%	100.00%	-
Div Payout %	20.15%	53.48%	36.45%	21.16%	22.04%	29.62%	15.33%	-
YoY %	-62.32%	46.72%	72.26%	-3.99%	-25.59%	93.22%	-	-
Horiz. %	131.44%	348.86%	237.77%	138.03%	143.77%	193.22%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Equity
Net Worth	2,747,837	2,023,708	1,893,054	1,808,560	1,631,787	1,474,243	1,401,378	11.87%
YoY %	35.78%	6.90%	4.67%	10.83%	10.69%	5.20%	-	-
Horiz. %	196.08%	144.41%	135.09%	129.06%	116.44%	105.20%	100.00%	-
NOSH	652,693	652,809	652,777	652,910	652,714	655,219	667,322	-0.36%
YoY %	-0.02%	0.00%	-0.02%	0.03%	-0.38%	-1.81%	-	-
Horiz. %	97.81%	97.83%	97.82%	97.84%	97.81%	98.19%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Ratio Analysis
NP Margin	3.19%	4.38%	3.65%	6.20%	6.69%	5.21%	8.53%	-
YoY %	-27.17%	20.00%	-41.13%	-7.32%	28.41%	-38.92%	-	-
Horiz. %	37.40%	51.35%	42.79%	72.68%	78.43%	61.08%	100.00%	-
ROE	3.54%	9.05%	5.68%	10.23%	10.89%	7.50%	15.53%	-
YoY %	-60.88%	59.33%	-44.48%	-6.06%	45.20%	-51.71%	-	-
Horiz. %	22.79%	58.27%	36.57%	65.87%	70.12%	48.29%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Per Share
RPS	535.74	588.95	445.33	456.43	409.04	326.10	381.50	5.81%
YoY %	-9.03%	32.25%	-2.43%	11.59%	25.43%	-14.52%	-	-
Horiz. %	140.43%	154.38%	116.73%	119.64%	107.22%	85.48%	100.00%	-
EPS	14.89	28.05	16.46	28.35	27.22	16.88	32.61	-12.24%
YoY %	-46.92%	70.41%	-41.94%	4.15%	61.26%	-48.24%	-	-
Horiz. %	45.66%	86.02%	50.48%	86.94%	83.47%	51.76%	100.00%	-
DPS	3.00	15.00	6.00	6.00	6.00	5.00	5.00	-8.15%
YoY %	-80.00%	150.00%	0.00%	0.00%	20.00%	0.00%	-	-
Horiz. %	60.00%	300.00%	120.00%	120.00%	120.00%	100.00%	100.00%	-
NAPS	4.21	3.10	2.90	2.77	2.50	2.25	2.10	12.28%
YoY %	35.81%	6.90%	4.69%	10.80%	11.11%	7.14%	-	-
Horiz. %	200.48%	147.62%	138.10%	131.90%	119.05%	107.14%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 652,607
RPS	520.35	572.13	432.59	443.47	397.30	317.96	378.85	5.42%
YoY %	-9.05%	32.26%	-2.45%	11.62%	24.95%	-16.07%	-	-
Horiz. %	137.35%	151.02%	114.19%	117.06%	104.87%	83.93%	100.00%	-
EPS	14.46	27.25	15.99	27.54	26.44	16.46	32.38	-12.56%
YoY %	-46.94%	70.42%	-41.94%	4.16%	60.63%	-49.17%	-	-
Horiz. %	44.66%	84.16%	49.38%	85.05%	81.66%	50.83%	100.00%	-
DPS	2.91	14.57	5.83	5.83	5.83	4.88	4.97	-8.53%
YoY %	-80.03%	149.91%	0.00%	0.00%	19.47%	-1.81%	-	-
Horiz. %	58.55%	293.16%	117.30%	117.30%	117.30%	98.19%	100.00%	-
NAPS	4.089	3.0115	2.817	2.6913	2.4283	2.1938	2.0854	11.87%
YoY %	35.78%	6.90%	4.67%	10.83%	10.69%	5.20%	-	-
Horiz. %	196.08%	144.41%	135.08%	129.05%	116.44%	105.20%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	-
Price	4.57	6.27	4.66	4.49	5.96	2.09	1.65	-
P/RPS	0.85	1.06	1.05	0.98	1.46	0.64	0.43	12.02%
YoY %	-19.81%	0.95%	7.14%	-32.88%	128.12%	48.84%	-	-
Horiz. %	197.67%	246.51%	244.19%	227.91%	339.53%	148.84%	100.00%	-
P/EPS	30.69	22.35	28.31	15.84	21.90	12.38	5.06	35.02%
YoY %	37.32%	-21.05%	78.72%	-27.67%	76.90%	144.66%	-	-
Horiz. %	606.52%	441.70%	559.49%	313.04%	432.81%	244.66%	100.00%	-
EY	3.26	4.47	3.53	6.31	4.57	8.08	19.76	-25.93%
YoY %	-27.07%	26.63%	-44.06%	38.07%	-43.44%	-59.11%	-	-
Horiz. %	16.50%	22.62%	17.86%	31.93%	23.13%	40.89%	100.00%	-
DY	0.66	2.39	1.29	1.34	1.01	2.39	3.03	-22.42%
YoY %	-72.38%	85.27%	-3.73%	32.67%	-57.74%	-21.12%	-	-
Horiz. %	21.78%	78.88%	42.57%	44.22%	33.33%	78.88%	100.00%	-
P/NAPS	1.09	2.02	1.61	1.62	2.38	0.93	0.79	5.50%
YoY %	-46.04%	25.47%	-0.62%	-31.93%	155.91%	17.72%	-	-
Horiz. %	137.97%	255.70%	203.80%	205.06%	301.27%	117.72%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	26/11/14	20/11/13	28/11/12	17/11/11	19/11/10	18/11/09	17/11/08	-
Price	4.10	6.40	4.44	4.43	5.62	2.61	1.15	-
P/RPS	0.77	1.09	1.00	0.97	1.37	0.80	0.30	17.00%
YoY %	-29.36%	9.00%	3.09%	-29.20%	71.25%	166.67%	-	-
Horiz. %	256.67%	363.33%	333.33%	323.33%	456.67%	266.67%	100.00%	-
P/EPS	27.54	22.82	26.98	15.63	20.65	15.46	3.53	40.80%
YoY %	20.68%	-15.42%	72.62%	-24.31%	33.57%	337.96%	-	-
Horiz. %	780.17%	646.46%	764.31%	442.78%	584.99%	437.96%	100.00%	-
EY	3.63	4.38	3.71	6.40	4.84	6.47	28.36	-28.99%
YoY %	-17.12%	18.06%	-42.03%	32.23%	-25.19%	-77.19%	-	-
Horiz. %	12.80%	15.44%	13.08%	22.57%	17.07%	22.81%	100.00%	-
DY	0.73	2.34	1.35	1.35	1.07	1.92	4.35	-25.72%
YoY %	-68.80%	73.33%	0.00%	26.17%	-44.27%	-55.86%	-	-
Horiz. %	16.78%	53.79%	31.03%	31.03%	24.60%	44.14%	100.00%	-
P/NAPS	0.97	2.06	1.53	1.60	2.25	1.16	0.55	9.91%
YoY %	-52.91%	34.64%	-4.38%	-28.89%	93.97%	110.91%	-	-
Horiz. %	176.36%	374.55%	278.18%	290.91%	409.09%	210.91%	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