[TCHONG] YoY TTM Result on 30-Sep-2009 [#3]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

18-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Sep-2009 [#3]

Profit Trend

QoQ- -30.53%

YoY- -44.38%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
TTM Result
Revenue	3,786,964	3,815,450	3,390,077	2,786,661	2,987,681	1,853,916	2,320,769	8.49%
YoY %	-0.75%	12.55%	21.65%	-6.73%	61.16%	-20.12%	-	-
Horiz. %	163.18%	164.40%	146.08%	120.07%	128.74%	79.88%	100.00%	-
PBT	196,715	325,400	299,163	174,916	300,850	99,268	117,984	8.88%
YoY %	-39.55%	8.77%	71.03%	-41.86%	203.07%	-15.86%	-	-
Horiz. %	166.73%	275.80%	253.56%	148.25%	254.99%	84.14%	100.00%	-
Tax	-59,727	-88,288	-77,474	-35,151	-51,799	-26,501	-25,983	14.86%
YoY %	32.35%	-13.96%	-120.40%	32.14%	-95.46%	-1.99%	-	-
Horiz. %	229.87%	339.79%	298.17%	135.28%	199.36%	101.99%	100.00%	-
NP	136,988	237,112	221,689	139,765	249,051	72,767	92,001	6.85%
YoY %	-42.23%	6.96%	58.62%	-43.88%	242.26%	-20.91%	-	-
Horiz. %	148.90%	257.73%	240.96%	151.92%	270.70%	79.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	138,486	237,171	220,395	138,788	249,535	71,953	90,398	7.36%
YoY %	-41.61%	7.61%	58.80%	-44.38%	246.80%	-20.40%	-	-
Horiz. %	153.20%	262.36%	243.81%	153.53%	276.04%	79.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.36%	27.13%	25.90%	20.10%	17.22%	26.70%	22.02%	-
YoY %	11.91%	4.75%	28.86%	16.72%	-35.51%	21.25%	-	-
Horiz. %	137.87%	123.21%	117.62%	91.28%	78.20%	121.25%	100.00%	-
Total Cost	3,649,976	3,578,338	3,168,388	2,646,896	2,738,630	1,781,149	2,228,768	8.56%
YoY %	2.00%	12.94%	19.70%	-3.35%	53.76%	-20.08%	-	-
Horiz. %	163.77%	160.55%	142.16%	118.76%	122.88%	79.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,892,409	1,807,723	1,631,646	1,470,056	1,401,228	1,201,472	1,159,712	8.49%
YoY %	4.68%	10.79%	10.99%	4.91%	16.63%	3.60%	-	-
Horiz. %	163.18%	155.88%	140.69%	126.76%	120.83%	103.60%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	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 %	56.81%	33.02%	35.56%	47.23%	26.75%	46.61%	55.64%	-
YoY %	72.05%	-7.14%	-24.71%	76.56%	-42.61%	-16.23%	-	-
Horiz. %	102.10%	59.35%	63.91%	84.88%	48.08%	83.77%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	1,892,409	1,807,723	1,631,646	1,470,056	1,401,228	1,201,472	1,159,712	8.49%
YoY %	4.68%	10.79%	10.99%	4.91%	16.63%	3.60%	-	-
Horiz. %	163.18%	155.88%	140.69%	126.76%	120.83%	103.60%	100.00%	-
NOSH	652,554	652,607	652,658	653,358	667,251	667,484	670,353	-0.44%
YoY %	-0.01%	-0.01%	-0.11%	-2.08%	-0.03%	-0.43%	-	-
Horiz. %	97.34%	97.35%	97.36%	97.46%	99.54%	99.57%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	3.62%	6.21%	6.54%	5.02%	8.34%	3.93%	3.96%	-
YoY %	-41.71%	-5.05%	30.28%	-39.81%	112.21%	-0.76%	-	-
Horiz. %	91.41%	156.82%	165.15%	126.77%	210.61%	99.24%	100.00%	-
ROE	7.32%	13.12%	13.51%	9.44%	17.81%	5.99%	7.79%	-
YoY %	-44.21%	-2.89%	43.11%	-47.00%	197.33%	-23.11%	-	-
Horiz. %	93.97%	168.42%	173.43%	121.18%	228.63%	76.89%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	580.33	584.65	519.43	426.51	447.76	277.75	346.20	8.98%
YoY %	-0.74%	12.56%	21.79%	-4.75%	61.21%	-19.77%	-	-
Horiz. %	167.63%	168.88%	150.04%	123.20%	129.34%	80.23%	100.00%	-
EPS	21.22	36.34	33.77	21.24	37.40	10.78	13.49	7.83%
YoY %	-41.61%	7.61%	58.99%	-43.21%	246.94%	-20.09%	-	-
Horiz. %	157.30%	269.38%	250.33%	157.45%	277.24%	79.91%	100.00%	-
DPS	12.00	12.00	12.00	10.00	10.00	5.00	7.50	8.14%
YoY %	0.00%	0.00%	20.00%	0.00%	100.00%	-33.33%	-	-
Horiz. %	160.00%	160.00%	160.00%	133.33%	133.33%	66.67%	100.00%	-
NAPS	2.90	2.77	2.50	2.25	2.10	1.80	1.73	8.98%
YoY %	4.69%	10.80%	11.11%	7.14%	16.67%	4.05%	-	-
Horiz. %	167.63%	160.12%	144.51%	130.06%	121.39%	104.05%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 653,358
RPS	580.94	585.31	520.05	427.49	458.32	284.40	356.02	8.49%
YoY %	-0.75%	12.55%	21.65%	-6.73%	61.15%	-20.12%	-	-
Horiz. %	163.18%	164.40%	146.07%	120.07%	128.73%	79.88%	100.00%	-
EPS	21.24	36.38	33.81	21.29	38.28	11.04	13.87	7.35%
YoY %	-41.62%	7.60%	58.81%	-44.38%	246.74%	-20.40%	-	-
Horiz. %	153.14%	262.29%	243.76%	153.50%	275.99%	79.60%	100.00%	-
DPS	12.07	12.01	12.02	10.06	10.24	5.14	7.72	7.72%
YoY %	0.50%	-0.08%	19.48%	-1.76%	99.22%	-33.42%	-	-
Horiz. %	156.35%	155.57%	155.70%	130.31%	132.64%	66.58%	100.00%	-
NAPS	2.903	2.7731	2.503	2.2551	2.1496	1.8431	1.7791	8.49%
YoY %	4.68%	10.79%	10.99%	4.91%	16.63%	3.60%	-	-
Horiz. %	163.17%	155.87%	140.69%	126.76%	120.83%	103.60%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	4.66	4.49	5.96	2.09	1.65	1.33	1.25	-
P/RPS	0.80	0.77	1.15	0.49	0.37	0.48	0.36	14.22%
YoY %	3.90%	-33.04%	134.69%	32.43%	-22.92%	33.33%	-	-
Horiz. %	222.22%	213.89%	319.44%	136.11%	102.78%	133.33%	100.00%	-
P/EPS	21.96	12.35	17.65	9.84	4.41	12.34	9.27	15.44%
YoY %	77.81%	-30.03%	79.37%	123.13%	-64.26%	33.12%	-	-
Horiz. %	236.89%	133.23%	190.40%	106.15%	47.57%	133.12%	100.00%	-
EY	4.55	8.09	5.67	10.16	22.67	8.11	10.79	-13.39%
YoY %	-43.76%	42.68%	-44.19%	-55.18%	179.53%	-24.84%	-	-
Horiz. %	42.17%	74.98%	52.55%	94.16%	210.10%	75.16%	100.00%	-
DY	2.58	2.67	2.01	4.78	6.06	3.76	6.00	-13.11%
YoY %	-3.37%	32.84%	-57.95%	-21.12%	61.17%	-37.33%	-	-
Horiz. %	43.00%	44.50%	33.50%	79.67%	101.00%	62.67%	100.00%	-
P/NAPS	1.61	1.62	2.38	0.93	0.79	0.74	0.72	14.33%
YoY %	-0.62%	-31.93%	155.91%	17.72%	6.76%	2.78%	-	-
Horiz. %	223.61%	225.00%	330.56%	129.17%	109.72%	102.78%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	28/11/12	17/11/11	19/11/10	18/11/09	17/11/08	15/11/07	20/11/06	-
Price	4.44	4.43	5.62	2.61	1.15	2.45	1.29	-
P/RPS	0.77	0.76	1.08	0.61	0.26	0.88	0.37	12.97%
YoY %	1.32%	-29.63%	77.05%	134.62%	-70.45%	137.84%	-	-
Horiz. %	208.11%	205.41%	291.89%	164.86%	70.27%	237.84%	100.00%	-
P/EPS	20.92	12.19	16.64	12.29	3.08	22.73	9.57	13.90%
YoY %	71.62%	-26.74%	35.39%	299.03%	-86.45%	137.51%	-	-
Horiz. %	218.60%	127.38%	173.88%	128.42%	32.18%	237.51%	100.00%	-
EY	4.78	8.20	6.01	8.14	32.52	4.40	10.45	-12.21%
YoY %	-41.71%	36.44%	-26.17%	-74.97%	639.09%	-57.89%	-	-
Horiz. %	45.74%	78.47%	57.51%	77.89%	311.20%	42.11%	100.00%	-
DY	2.70	2.71	2.14	3.83	8.70	2.04	5.81	-11.97%
YoY %	-0.37%	26.64%	-44.13%	-55.98%	326.47%	-64.89%	-	-
Horiz. %	46.47%	46.64%	36.83%	65.92%	149.74%	35.11%	100.00%	-
P/NAPS	1.53	1.60	2.25	1.16	0.55	1.36	0.75	12.60%
YoY %	-4.38%	-28.89%	93.97%	110.91%	-59.56%	81.33%	-	-
Horiz. %	204.00%	213.33%	300.00%	154.67%	73.33%	181.33%	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