[TCHONG] YoY Quarter Result on 30-Jun-2009 [#2]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

19-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- -16.82%

YoY- -49.24%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Quarter Result
Revenue	985,841	942,992	927,925	698,035	783,777	430,023	543,390	10.42%
YoY %	4.54%	1.62%	32.93%	-10.94%	82.26%	-20.86%	-	-
Horiz. %	181.42%	173.54%	170.77%	128.46%	144.24%	79.14%	100.00%	-
PBT	60,401	79,772	95,953	41,994	84,006	26,299	22,883	17.54%
YoY %	-24.28%	-16.86%	128.49%	-50.01%	219.43%	14.93%	-	-
Horiz. %	263.96%	348.61%	419.32%	183.52%	367.11%	114.93%	100.00%	-
Tax	-17,727	-23,238	-31,769	-7,270	-15,785	-4,277	-7,311	15.89%
YoY %	23.72%	26.85%	-336.99%	53.94%	-269.07%	41.50%	-	-
Horiz. %	242.47%	317.85%	434.54%	99.44%	215.91%	58.50%	100.00%	-
NP	42,674	56,534	64,184	34,724	68,221	22,022	15,572	18.27%
YoY %	-24.52%	-11.92%	84.84%	-49.10%	209.79%	41.42%	-	-
Horiz. %	274.04%	363.05%	412.18%	222.99%	438.10%	141.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	43,215	56,462	63,655	34,587	68,140	21,931	15,158	19.05%
YoY %	-23.46%	-11.30%	84.04%	-49.24%	210.70%	44.68%	-	-
Horiz. %	285.10%	372.49%	419.94%	228.18%	449.53%	144.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.35%	29.13%	33.11%	17.31%	18.79%	16.26%	31.95%	-
YoY %	0.76%	-12.02%	91.28%	-7.88%	15.56%	-49.11%	-	-
Horiz. %	91.86%	91.17%	103.63%	54.18%	58.81%	50.89%	100.00%	-
Total Cost	943,167	886,458	863,741	663,311	715,556	408,001	527,818	10.14%
YoY %	6.40%	2.63%	30.22%	-7.30%	75.38%	-22.70%	-	-
Horiz. %	178.69%	167.95%	163.64%	125.67%	135.57%	77.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,900,987	1,781,979	1,619,122	1,450,840	1,328,095	1,183,471	1,167,031	8.46%
YoY %	6.68%	10.06%	11.60%	9.24%	12.22%	1.41%	-	-
Horiz. %	162.89%	152.69%	138.74%	124.32%	113.80%	101.41%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	39,466	39,164	39,172	32,384	33,369	16,715	16,767	15.32%
YoY %	0.77%	-0.02%	20.96%	-2.95%	99.64%	-0.31%	-	-
Horiz. %	235.38%	233.58%	233.63%	193.14%	199.02%	99.69%	100.00%	-
Div Payout %	91.33%	69.36%	61.54%	93.63%	48.97%	76.22%	110.62%	-
YoY %	31.68%	12.71%	-34.27%	91.20%	-35.75%	-31.10%	-	-
Horiz. %	82.56%	62.70%	55.63%	84.64%	44.27%	68.90%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	1,900,987	1,781,979	1,619,122	1,450,840	1,328,095	1,183,471	1,167,031	8.46%
YoY %	6.68%	10.06%	11.60%	9.24%	12.22%	1.41%	-	-
Horiz. %	162.89%	152.69%	138.74%	124.32%	113.80%	101.41%	100.00%	-
NOSH	657,781	652,739	652,871	647,696	667,384	668,628	670,707	-0.32%
YoY %	0.77%	-0.02%	0.80%	-2.95%	-0.19%	-0.31%	-	-
Horiz. %	98.07%	97.32%	97.34%	96.57%	99.50%	99.69%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	4.33%	6.00%	6.92%	4.97%	8.70%	5.12%	2.87%	-
YoY %	-27.83%	-13.29%	39.24%	-42.87%	69.92%	78.40%	-	-
Horiz. %	150.87%	209.06%	241.11%	173.17%	303.14%	178.40%	100.00%	-
ROE	2.27%	3.17%	3.93%	2.38%	5.13%	1.85%	1.30%	-
YoY %	-28.39%	-19.34%	65.13%	-53.61%	177.30%	42.31%	-	-
Horiz. %	174.62%	243.85%	302.31%	183.08%	394.62%	142.31%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	149.87	144.47	142.13	107.77	117.44	64.31	81.02	10.78%
YoY %	3.74%	1.65%	31.88%	-8.23%	82.62%	-20.62%	-	-
Horiz. %	184.98%	178.31%	175.43%	133.02%	144.95%	79.38%	100.00%	-
EPS	6.62	8.65	9.75	5.34	10.21	3.28	2.26	19.59%
YoY %	-23.47%	-11.28%	82.58%	-47.70%	211.28%	45.13%	-	-
Horiz. %	292.92%	382.74%	431.42%	236.28%	451.77%	145.13%	100.00%	-
DPS	6.00	6.00	6.00	5.00	5.00	2.50	2.50	15.69%
YoY %	0.00%	0.00%	20.00%	0.00%	100.00%	0.00%	-	-
Horiz. %	240.00%	240.00%	240.00%	200.00%	200.00%	100.00%	100.00%	-
NAPS	2.89	2.73	2.48	2.24	1.99	1.77	1.74	8.81%
YoY %	5.86%	10.08%	10.71%	12.56%	12.43%	1.72%	-	-
Horiz. %	166.09%	156.90%	142.53%	128.74%	114.37%	101.72%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 647,696
RPS	146.70	140.33	138.08	103.87	116.63	63.99	80.86	10.42%
YoY %	4.54%	1.63%	32.94%	-10.94%	82.26%	-20.86%	-	-
Horiz. %	181.42%	173.55%	170.76%	128.46%	144.24%	79.14%	100.00%	-
EPS	6.43	8.40	9.47	5.15	10.14	3.26	2.26	19.01%
YoY %	-23.45%	-11.30%	83.88%	-49.21%	211.04%	44.25%	-	-
Horiz. %	284.51%	371.68%	419.03%	227.88%	448.67%	144.25%	100.00%	-
DPS	5.87	5.83	5.83	4.82	4.97	2.49	2.50	15.27%
YoY %	0.69%	0.00%	20.95%	-3.02%	99.60%	-0.40%	-	-
Horiz. %	234.80%	233.20%	233.20%	192.80%	198.80%	99.60%	100.00%	-
NAPS	2.8289	2.6518	2.4094	2.159	1.9763	1.7611	1.7367	8.46%
YoY %	6.68%	10.06%	11.60%	9.24%	12.22%	1.40%	-	-
Horiz. %	162.89%	152.69%	138.73%	124.32%	113.80%	101.40%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	4.51	4.74	4.30	1.67	1.81	1.25	1.40	-
P/RPS	3.01	3.28	3.03	1.55	1.54	1.94	1.73	9.66%
YoY %	-8.23%	8.25%	95.48%	0.65%	-20.62%	12.14%	-	-
Horiz. %	173.99%	189.60%	175.14%	89.60%	89.02%	112.14%	100.00%	-
P/EPS	68.65	54.80	44.10	31.27	17.73	38.11	61.95	1.72%
YoY %	25.27%	24.26%	41.03%	76.37%	-53.48%	-38.48%	-	-
Horiz. %	110.82%	88.46%	71.19%	50.48%	28.62%	61.52%	100.00%	-
EY	1.46	1.82	2.27	3.20	5.64	2.62	1.61	-1.61%
YoY %	-19.78%	-19.82%	-29.06%	-43.26%	115.27%	62.73%	-	-
Horiz. %	90.68%	113.04%	140.99%	198.76%	350.31%	162.73%	100.00%	-
DY	1.33	1.27	1.40	2.99	2.76	2.00	1.79	-4.82%
YoY %	4.72%	-9.29%	-53.18%	8.33%	38.00%	11.73%	-	-
Horiz. %	74.30%	70.95%	78.21%	167.04%	154.19%	111.73%	100.00%	-
P/NAPS	1.56	1.74	1.73	0.75	0.91	0.71	0.80	11.76%
YoY %	-10.34%	0.58%	130.67%	-17.58%	28.17%	-11.25%	-	-
Horiz. %	195.00%	217.50%	216.25%	93.75%	113.75%	88.75%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	15/08/12	18/08/11	18/08/10	19/08/09	27/08/08	16/08/07	17/08/06	-
Price	4.50	4.83	5.19	1.85	1.53	1.20	1.36	-
P/RPS	3.00	3.34	3.65	1.72	1.30	1.87	1.68	10.13%
YoY %	-10.18%	-8.49%	112.21%	32.31%	-30.48%	11.31%	-	-
Horiz. %	178.57%	198.81%	217.26%	102.38%	77.38%	111.31%	100.00%	-
P/EPS	68.50	55.84	53.23	34.64	14.99	36.59	60.18	2.17%
YoY %	22.67%	4.90%	53.67%	131.09%	-59.03%	-39.20%	-	-
Horiz. %	113.83%	92.79%	88.45%	57.56%	24.91%	60.80%	100.00%	-
EY	1.46	1.79	1.88	2.89	6.67	2.73	1.66	-2.11%
YoY %	-18.44%	-4.79%	-34.95%	-56.67%	144.32%	64.46%	-	-
Horiz. %	87.95%	107.83%	113.25%	174.10%	401.81%	164.46%	100.00%	-
DY	1.33	1.24	1.16	2.70	3.27	2.08	1.84	-5.26%
YoY %	7.26%	6.90%	-57.04%	-17.43%	57.21%	13.04%	-	-
Horiz. %	72.28%	67.39%	63.04%	146.74%	177.72%	113.04%	100.00%	-
P/NAPS	1.56	1.77	2.09	0.83	0.77	0.68	0.78	12.23%
YoY %	-11.86%	-15.31%	151.81%	7.79%	13.24%	-12.82%	-	-
Horiz. %	200.00%	226.92%	267.95%	106.41%	98.72%	87.18%	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