[TCHONG] YoY TTM Result on 30-Jun-2011 [#2]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

18-Aug-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Jun-2011 [#2]

Profit Trend

QoQ- -3.01%

YoY- 12.88%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
TTM Result
Revenue	4,969,254	4,695,955	3,754,246	3,781,690	3,264,249	3,043,371	2,578,230	11.55%
YoY %	5.82%	25.08%	-0.73%	15.85%	7.26%	18.04%	-	-
Horiz. %	192.74%	182.14%	145.61%	146.68%	126.61%	118.04%	100.00%	-
PBT	290,660	333,767	226,441	322,811	271,544	246,645	229,995	3.97%
YoY %	-12.92%	47.40%	-29.85%	18.88%	10.10%	7.24%	-	-
Horiz. %	126.38%	145.12%	98.45%	140.36%	118.07%	107.24%	100.00%	-
Tax	-97,977	-94,169	-66,995	-90,745	-64,661	-46,962	-42,007	15.15%
YoY %	-4.04%	-40.56%	26.17%	-40.34%	-37.69%	-11.80%	-	-
Horiz. %	233.24%	224.17%	159.49%	216.02%	153.93%	111.80%	100.00%	-
NP	192,683	239,598	159,446	232,066	206,883	199,683	187,988	0.41%
YoY %	-19.58%	50.27%	-31.29%	12.17%	3.61%	6.22%	-	-
Horiz. %	102.50%	127.45%	84.82%	123.45%	110.05%	106.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	194,820	241,289	160,420	231,954	205,486	199,773	187,292	0.65%
YoY %	-19.26%	50.41%	-30.84%	12.88%	2.86%	6.66%	-	-
Horiz. %	104.02%	128.83%	85.65%	123.85%	109.71%	106.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.71%	28.21%	29.59%	28.11%	23.81%	19.04%	18.26%	-
YoY %	19.50%	-4.66%	5.27%	18.06%	25.05%	4.27%	-	-
Horiz. %	184.61%	154.49%	162.05%	153.94%	130.39%	104.27%	100.00%	-
Total Cost	4,776,571	4,456,357	3,594,800	3,549,624	3,057,366	2,843,688	2,390,242	12.22%
YoY %	7.19%	23.97%	1.27%	16.10%	7.51%	18.97%	-	-
Horiz. %	199.84%	186.44%	150.39%	148.50%	127.91%	118.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,767,152	2,062,359	1,900,987	1,781,979	1,619,122	1,450,840	1,328,095	13.00%
YoY %	34.17%	8.49%	6.68%	10.06%	11.60%	9.24%	-	-
Horiz. %	208.35%	155.29%	143.14%	134.18%	121.91%	109.24%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	58,754	137,047	78,675	78,315	78,361	65,546	66,759	-2.10%
YoY %	-57.13%	74.19%	0.46%	-0.06%	19.55%	-1.82%	-	-
Horiz. %	88.01%	205.29%	117.85%	117.31%	117.38%	98.18%	100.00%	-
Div Payout %	30.16%	56.80%	49.04%	33.76%	38.13%	32.81%	35.64%	-
YoY %	-46.90%	15.82%	45.26%	-11.46%	16.21%	-7.94%	-	-
Horiz. %	84.62%	159.37%	137.60%	94.73%	106.99%	92.06%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	2,767,152	2,062,359	1,900,987	1,781,979	1,619,122	1,450,840	1,328,095	13.00%
YoY %	34.17%	8.49%	6.68%	10.06%	11.60%	9.24%	-	-
Horiz. %	208.35%	155.29%	143.14%	134.18%	121.91%	109.24%	100.00%	-
NOSH	652,630	652,645	657,781	652,739	652,871	647,696	667,384	-0.37%
YoY %	-0.00%	-0.78%	0.77%	-0.02%	0.80%	-2.95%	-	-
Horiz. %	97.79%	97.79%	98.56%	97.81%	97.83%	97.05%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	3.88%	5.10%	4.25%	6.14%	6.34%	6.56%	7.29%	-
YoY %	-23.92%	20.00%	-30.78%	-3.15%	-3.35%	-10.01%	-	-
Horiz. %	53.22%	69.96%	58.30%	84.22%	86.97%	89.99%	100.00%	-
ROE	7.04%	11.70%	8.44%	13.02%	12.69%	13.77%	14.10%	-
YoY %	-39.83%	38.63%	-35.18%	2.60%	-7.84%	-2.34%	-	-
Horiz. %	49.93%	82.98%	59.86%	92.34%	90.00%	97.66%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	761.42	719.53	570.74	579.36	499.98	469.88	386.32	11.96%
YoY %	5.82%	26.07%	-1.49%	15.88%	6.41%	21.63%	-	-
Horiz. %	197.10%	186.25%	147.74%	149.97%	129.42%	121.63%	100.00%	-
EPS	29.85	36.97	24.39	35.54	31.47	30.84	28.06	1.03%
YoY %	-19.26%	51.58%	-31.37%	12.93%	2.04%	9.91%	-	-
Horiz. %	106.38%	131.75%	86.92%	126.66%	112.15%	109.91%	100.00%	-
DPS	9.00	21.00	12.00	12.00	12.00	10.12	10.00	-1.73%
YoY %	-57.14%	75.00%	0.00%	0.00%	18.58%	1.20%	-	-
Horiz. %	90.00%	210.00%	120.00%	120.00%	120.00%	101.20%	100.00%	-
NAPS	4.24	3.16	2.89	2.73	2.48	2.24	1.99	13.42%
YoY %	34.18%	9.34%	5.86%	10.08%	10.71%	12.56%	-	-
Horiz. %	213.07%	158.79%	145.23%	137.19%	124.62%	112.56%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 652,739
RPS	739.47	698.80	558.67	562.75	485.75	452.88	383.67	11.55%
YoY %	5.82%	25.08%	-0.73%	15.85%	7.26%	18.04%	-	-
Horiz. %	192.74%	182.14%	145.61%	146.68%	126.61%	118.04%	100.00%	-
EPS	28.99	35.91	23.87	34.52	30.58	29.73	27.87	0.65%
YoY %	-19.27%	50.44%	-30.85%	12.88%	2.86%	6.67%	-	-
Horiz. %	104.02%	128.85%	85.65%	123.86%	109.72%	106.67%	100.00%	-
DPS	8.74	20.39	11.71	11.65	11.66	9.75	9.93	-2.10%
YoY %	-57.14%	74.12%	0.52%	-0.09%	19.59%	-1.81%	-	-
Horiz. %	88.02%	205.34%	117.93%	117.32%	117.42%	98.19%	100.00%	-
NAPS	4.1178	3.069	2.8289	2.6518	2.4094	2.159	1.9763	13.00%
YoY %	34.17%	8.49%	6.68%	10.06%	11.60%	9.24%	-	-
Horiz. %	208.36%	155.29%	143.14%	134.18%	121.91%	109.24%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	5.08	6.56	4.51	4.74	4.30	1.67	1.81	-
P/RPS	0.67	0.91	0.79	0.82	0.86	0.36	0.47	6.08%
YoY %	-26.37%	15.19%	-3.66%	-4.65%	138.89%	-23.40%	-	-
Horiz. %	142.55%	193.62%	168.09%	174.47%	182.98%	76.60%	100.00%	-
P/EPS	17.02	17.74	18.49	13.34	13.66	5.41	6.45	17.54%
YoY %	-4.06%	-4.06%	38.61%	-2.34%	152.50%	-16.12%	-	-
Horiz. %	263.88%	275.04%	286.67%	206.82%	211.78%	83.88%	100.00%	-
EY	5.88	5.64	5.41	7.50	7.32	18.47	15.50	-14.91%
YoY %	4.26%	4.25%	-27.87%	2.46%	-60.37%	19.16%	-	-
Horiz. %	37.94%	36.39%	34.90%	48.39%	47.23%	119.16%	100.00%	-
DY	1.77	3.20	2.66	2.53	2.79	6.06	5.52	-17.26%
YoY %	-44.69%	20.30%	5.14%	-9.32%	-53.96%	9.78%	-	-
Horiz. %	32.07%	57.97%	48.19%	45.83%	50.54%	109.78%	100.00%	-
P/NAPS	1.20	2.08	1.56	1.74	1.73	0.75	0.91	4.71%
YoY %	-42.31%	33.33%	-10.34%	0.58%	130.67%	-17.58%	-	-
Horiz. %	131.87%	228.57%	171.43%	191.21%	190.11%	82.42%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	22/08/14	29/08/13	15/08/12	18/08/11	18/08/10	19/08/09	27/08/08	-
Price	5.16	5.83	4.50	4.83	5.19	1.85	1.53	-
P/RPS	0.68	0.81	0.79	0.83	1.04	0.39	0.40	9.24%
YoY %	-16.05%	2.53%	-4.82%	-20.19%	166.67%	-2.50%	-	-
Horiz. %	170.00%	202.50%	197.50%	207.50%	260.00%	97.50%	100.00%	-
P/EPS	17.29	15.77	18.45	13.59	16.49	6.00	5.45	21.20%
YoY %	9.64%	-14.53%	35.76%	-17.59%	174.83%	10.09%	-	-
Horiz. %	317.25%	289.36%	338.53%	249.36%	302.57%	110.09%	100.00%	-
EY	5.79	6.34	5.42	7.36	6.06	16.67	18.34	-17.47%
YoY %	-8.68%	16.97%	-26.36%	21.45%	-63.65%	-9.11%	-	-
Horiz. %	31.57%	34.57%	29.55%	40.13%	33.04%	90.89%	100.00%	-
DY	1.74	3.60	2.67	2.48	2.31	5.47	6.54	-19.79%
YoY %	-51.67%	34.83%	7.66%	7.36%	-57.77%	-16.36%	-	-
Horiz. %	26.61%	55.05%	40.83%	37.92%	35.32%	83.64%	100.00%	-
P/NAPS	1.22	1.84	1.56	1.77	2.09	0.83	0.77	7.96%
YoY %	-33.70%	17.95%	-11.86%	-15.31%	151.81%	7.79%	-	-
Horiz. %	158.44%	238.96%	202.60%	229.87%	271.43%	107.79%	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