[TCHONG] YoY TTM 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- -14.38%

YoY- 6.66%

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
TTM Result
Revenue	3,754,246	3,781,690	3,264,249	3,043,371	2,578,230	1,770,953	2,621,853	6.16%
YoY %	-0.73%	15.85%	7.26%	18.04%	45.58%	-32.45%	-	-
Horiz. %	143.19%	144.24%	124.50%	116.08%	98.34%	67.55%	100.00%	-
PBT	226,441	322,811	271,544	246,645	229,995	71,241	143,244	7.92%
YoY %	-29.85%	18.88%	10.10%	7.24%	222.84%	-50.27%	-	-
Horiz. %	158.08%	225.36%	189.57%	172.19%	160.56%	49.73%	100.00%	-
Tax	-66,995	-90,745	-64,661	-46,962	-42,007	-16,536	-37,985	9.90%
YoY %	26.17%	-40.34%	-37.69%	-11.80%	-154.03%	56.47%	-	-
Horiz. %	176.37%	238.90%	170.23%	123.63%	110.59%	43.53%	100.00%	-
NP	159,446	232,066	206,883	199,683	187,988	54,705	105,259	7.15%
YoY %	-31.29%	12.17%	3.61%	6.22%	243.64%	-48.03%	-	-
Horiz. %	151.48%	220.47%	196.55%	189.71%	178.60%	51.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	160,420	231,954	205,486	199,773	187,292	53,929	103,544	7.56%
YoY %	-30.84%	12.88%	2.86%	6.66%	247.29%	-47.92%	-	-
Horiz. %	154.93%	224.01%	198.45%	192.94%	180.88%	52.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.59%	28.11%	23.81%	19.04%	18.26%	23.21%	26.52%	-
YoY %	5.27%	18.06%	25.05%	4.27%	-21.33%	-12.48%	-	-
Horiz. %	111.58%	106.00%	89.78%	71.79%	68.85%	87.52%	100.00%	-
Total Cost	3,594,800	3,549,624	3,057,366	2,843,688	2,390,242	1,716,248	2,516,594	6.11%
YoY %	1.27%	16.10%	7.51%	18.97%	39.27%	-31.80%	-	-
Horiz. %	142.84%	141.05%	121.49%	113.00%	94.98%	68.20%	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	78,675	78,315	78,361	65,546	66,759	33,536	50,296	7.73%
YoY %	0.46%	-0.06%	19.55%	-1.82%	99.07%	-33.32%	-	-
Horiz. %	156.42%	155.71%	155.80%	130.32%	132.73%	66.68%	100.00%	-
Div Payout %	49.04%	33.76%	38.13%	32.81%	35.64%	62.19%	48.58%	-
YoY %	45.26%	-11.46%	16.21%	-7.94%	-42.69%	28.02%	-	-
Horiz. %	100.95%	69.49%	78.49%	67.54%	73.36%	128.02%	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	4.25%	6.14%	6.34%	6.56%	7.29%	3.09%	4.01%	-
YoY %	-30.78%	-3.15%	-3.35%	-10.01%	135.92%	-22.94%	-	-
Horiz. %	105.99%	153.12%	158.10%	163.59%	181.80%	77.06%	100.00%	-
ROE	8.44%	13.02%	12.69%	13.77%	14.10%	4.56%	8.87%	-
YoY %	-35.18%	2.60%	-7.84%	-2.34%	209.21%	-48.59%	-	-
Horiz. %	95.15%	146.79%	143.07%	155.24%	158.96%	51.41%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	570.74	579.36	499.98	469.88	386.32	264.86	390.91	6.50%
YoY %	-1.49%	15.88%	6.41%	21.63%	45.86%	-32.25%	-	-
Horiz. %	146.00%	148.21%	127.90%	120.20%	98.83%	67.75%	100.00%	-
EPS	24.39	35.54	31.47	30.84	28.06	8.07	15.44	7.91%
YoY %	-31.37%	12.93%	2.04%	9.91%	247.71%	-47.73%	-	-
Horiz. %	157.97%	230.18%	203.82%	199.74%	181.74%	52.27%	100.00%	-
DPS	12.00	12.00	12.00	10.12	10.00	5.00	7.50	8.14%
YoY %	0.00%	0.00%	18.58%	1.20%	100.00%	-33.33%	-	-
Horiz. %	160.00%	160.00%	160.00%	134.93%	133.33%	66.67%	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	558.67	562.75	485.75	452.88	383.67	263.53	390.16	6.16%
YoY %	-0.73%	15.85%	7.26%	18.04%	45.59%	-32.46%	-	-
Horiz. %	143.19%	144.24%	124.50%	116.08%	98.34%	67.54%	100.00%	-
EPS	23.87	34.52	30.58	29.73	27.87	8.03	15.41	7.55%
YoY %	-30.85%	12.88%	2.86%	6.67%	247.07%	-47.89%	-	-
Horiz. %	154.90%	224.01%	198.44%	192.93%	180.86%	52.11%	100.00%	-
DPS	11.71	11.65	11.66	9.75	9.93	4.99	7.48	7.74%
YoY %	0.52%	-0.09%	19.59%	-1.81%	99.00%	-33.29%	-	-
Horiz. %	156.55%	155.75%	155.88%	130.35%	132.75%	66.71%	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	0.79	0.82	0.86	0.36	0.47	0.47	0.36	13.98%
YoY %	-3.66%	-4.65%	138.89%	-23.40%	0.00%	30.56%	-	-
Horiz. %	219.44%	227.78%	238.89%	100.00%	130.56%	130.56%	100.00%	-
P/EPS	18.49	13.34	13.66	5.41	6.45	15.50	9.07	12.59%
YoY %	38.61%	-2.34%	152.50%	-16.12%	-58.39%	70.89%	-	-
Horiz. %	203.86%	147.08%	150.61%	59.65%	71.11%	170.89%	100.00%	-
EY	5.41	7.50	7.32	18.47	15.50	6.45	11.03	-11.18%
YoY %	-27.87%	2.46%	-60.37%	19.16%	140.31%	-41.52%	-	-
Horiz. %	49.05%	68.00%	66.36%	167.45%	140.53%	58.48%	100.00%	-
DY	2.66	2.53	2.79	6.06	5.52	4.00	5.36	-11.01%
YoY %	5.14%	-9.32%	-53.96%	9.78%	38.00%	-25.37%	-	-
Horiz. %	49.63%	47.20%	52.05%	113.06%	102.99%	74.63%	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	0.79	0.83	1.04	0.39	0.40	0.45	0.35	14.51%
YoY %	-4.82%	-20.19%	166.67%	-2.50%	-11.11%	28.57%	-	-
Horiz. %	225.71%	237.14%	297.14%	111.43%	114.29%	128.57%	100.00%	-
P/EPS	18.45	13.59	16.49	6.00	5.45	14.88	8.81	13.09%
YoY %	35.76%	-17.59%	174.83%	10.09%	-63.37%	68.90%	-	-
Horiz. %	209.42%	154.26%	187.17%	68.10%	61.86%	168.90%	100.00%	-
EY	5.42	7.36	6.06	16.67	18.34	6.72	11.35	-11.58%
YoY %	-26.36%	21.45%	-63.65%	-9.11%	172.92%	-40.79%	-	-
Horiz. %	47.75%	64.85%	53.39%	146.87%	161.59%	59.21%	100.00%	-
DY	2.67	2.48	2.31	5.47	6.54	4.17	5.51	-11.36%
YoY %	7.66%	7.36%	-57.77%	-16.36%	56.83%	-24.32%	-	-
Horiz. %	48.46%	45.01%	41.92%	99.27%	118.69%	75.68%	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