[TCHONG] YoY TTM Result on 30-Sep-2012 [#3]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

28-Nov-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Sep-2012 [#3]

Profit Trend

QoQ- -13.67%

YoY- -41.61%

Quarter Report

TCMH3Q12 Bursa Report_28 11 12.pdf

Latest QR

Upcoming QR

TCHONG's Result

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
TTM Result
Revenue	5,470,201	4,850,499	5,025,642	3,786,964	3,815,450	3,390,077	2,786,661	11.89%
YoY %	12.78%	-3.48%	32.71%	-0.75%	12.55%	21.65%	-	-
Horiz. %	196.30%	174.06%	180.35%	135.90%	136.92%	121.65%	100.00%	-
PBT	119,653	251,182	338,980	196,715	325,400	299,163	174,916	-6.12%
YoY %	-52.36%	-25.90%	72.32%	-39.55%	8.77%	71.03%	-	-
Horiz. %	68.41%	143.60%	193.80%	112.46%	186.03%	171.03%	100.00%	-
Tax	-44,548	-72,489	-114,509	-59,727	-88,288	-77,474	-35,151	4.02%
YoY %	38.55%	36.70%	-91.72%	32.35%	-13.96%	-120.40%	-	-
Horiz. %	126.73%	206.22%	325.76%	169.92%	251.17%	220.40%	100.00%	-
NP	75,105	178,693	224,471	136,988	237,112	221,689	139,765	-9.82%
YoY %	-57.97%	-20.39%	63.86%	-42.23%	6.96%	58.62%	-	-
Horiz. %	53.74%	127.85%	160.61%	98.01%	169.65%	158.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	78,355	165,025	240,330	138,486	237,171	220,395	138,788	-9.08%
YoY %	-52.52%	-31.33%	73.54%	-41.61%	7.61%	58.80%	-	-
Horiz. %	56.46%	118.90%	173.16%	99.78%	170.89%	158.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.23%	28.86%	33.78%	30.36%	27.13%	25.90%	20.10%	-
YoY %	29.00%	-14.56%	11.26%	11.91%	4.75%	28.86%	-	-
Horiz. %	185.22%	143.58%	168.06%	151.04%	134.98%	128.86%	100.00%	-
Total Cost	5,395,096	4,671,806	4,801,171	3,649,976	3,578,338	3,168,388	2,646,896	12.59%
YoY %	15.48%	-2.69%	31.54%	2.00%	12.94%	19.70%	-	-
Horiz. %	203.83%	176.50%	181.39%	137.90%	135.19%	119.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,794,064	2,714,724	2,023,948	1,892,409	1,807,723	1,631,646	1,470,056	11.29%
YoY %	2.92%	34.13%	6.95%	4.68%	10.79%	10.99%	-	-
Horiz. %	190.07%	184.67%	137.68%	128.73%	122.97%	110.99%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	32,599	58,754	137,047	78,675	78,315	78,361	65,546	-10.98%
YoY %	-44.52%	-57.13%	74.19%	0.46%	-0.06%	19.55%	-	-
Horiz. %	49.73%	89.64%	209.09%	120.03%	119.48%	119.55%	100.00%	-
Div Payout %	41.60%	35.60%	57.02%	56.81%	33.02%	35.56%	47.23%	-
YoY %	16.85%	-37.57%	0.37%	72.05%	-7.14%	-24.71%	-	-
Horiz. %	88.08%	75.38%	120.73%	120.28%	69.91%	75.29%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	2,794,064	2,714,724	2,023,948	1,892,409	1,807,723	1,631,646	1,470,056	11.29%
YoY %	2.92%	34.13%	6.95%	4.68%	10.79%	10.99%	-	-
Horiz. %	190.07%	184.67%	137.68%	128.73%	122.97%	110.99%	100.00%	-
NOSH	652,818	644,827	652,886	652,554	652,607	652,658	653,358	-0.01%
YoY %	1.24%	-1.23%	0.05%	-0.01%	-0.01%	-0.11%	-	-
Horiz. %	99.92%	98.69%	99.93%	99.88%	99.89%	99.89%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	1.37%	3.68%	4.47%	3.62%	6.21%	6.54%	5.02%	-
YoY %	-62.77%	-17.67%	23.48%	-41.71%	-5.05%	30.28%	-	-
Horiz. %	27.29%	73.31%	89.04%	72.11%	123.71%	130.28%	100.00%	-
ROE	2.80%	6.08%	11.87%	7.32%	13.12%	13.51%	9.44%	-
YoY %	-53.95%	-48.78%	62.16%	-44.21%	-2.89%	43.11%	-	-
Horiz. %	29.66%	64.41%	125.74%	77.54%	138.98%	143.11%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	837.94	752.22	769.76	580.33	584.65	519.43	426.51	11.90%
YoY %	11.40%	-2.28%	32.64%	-0.74%	12.56%	21.79%	-	-
Horiz. %	196.46%	176.37%	180.48%	136.06%	137.08%	121.79%	100.00%	-
EPS	12.00	25.59	36.81	21.22	36.34	33.77	21.24	-9.07%
YoY %	-53.11%	-30.48%	73.47%	-41.61%	7.61%	58.99%	-	-
Horiz. %	56.50%	120.48%	173.31%	99.91%	171.09%	158.99%	100.00%	-
DPS	5.00	9.00	21.00	12.00	12.00	12.00	10.00	-10.90%
YoY %	-44.44%	-57.14%	75.00%	0.00%	0.00%	20.00%	-	-
Horiz. %	50.00%	90.00%	210.00%	120.00%	120.00%	120.00%	100.00%	-
NAPS	4.28	4.21	3.10	2.90	2.77	2.50	2.25	11.30%
YoY %	1.66%	35.81%	6.90%	4.69%	10.80%	11.11%	-	-
Horiz. %	190.22%	187.11%	137.78%	128.89%	123.11%	111.11%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 652,554
RPS	814.02	721.80	747.86	563.54	567.78	504.48	414.68	11.89%
YoY %	12.78%	-3.48%	32.71%	-0.75%	12.55%	21.66%	-	-
Horiz. %	196.30%	174.06%	180.35%	135.90%	136.92%	121.66%	100.00%	-
EPS	11.66	24.56	35.76	20.61	35.29	32.80	20.65	-9.08%
YoY %	-52.52%	-31.32%	73.51%	-41.60%	7.59%	58.84%	-	-
Horiz. %	56.46%	118.93%	173.17%	99.81%	170.90%	158.84%	100.00%	-
DPS	4.85	8.74	20.39	11.71	11.65	11.66	9.75	-10.98%
YoY %	-44.51%	-57.14%	74.12%	0.52%	-0.09%	19.59%	-	-
Horiz. %	49.74%	89.64%	209.13%	120.10%	119.49%	119.59%	100.00%	-
NAPS	4.1578	4.0398	3.0118	2.8161	2.6901	2.428	2.1876	11.29%
YoY %	2.92%	34.13%	6.95%	4.68%	10.79%	10.99%	-	-
Horiz. %	190.06%	184.67%	137.68%	128.73%	122.97%	110.99%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	2.40	4.57	6.27	4.66	4.49	5.96	2.09	-
P/RPS	0.29	0.61	0.81	0.80	0.77	1.15	0.49	-8.36%
YoY %	-52.46%	-24.69%	1.25%	3.90%	-33.04%	134.69%	-	-
Horiz. %	59.18%	124.49%	165.31%	163.27%	157.14%	234.69%	100.00%	-
P/EPS	20.00	17.86	17.03	21.96	12.35	17.65	9.84	12.54%
YoY %	11.98%	4.87%	-22.45%	77.81%	-30.03%	79.37%	-	-
Horiz. %	203.25%	181.50%	173.07%	223.17%	125.51%	179.37%	100.00%	-
EY	5.00	5.60	5.87	4.55	8.09	5.67	10.16	-11.14%
YoY %	-10.71%	-4.60%	29.01%	-43.76%	42.68%	-44.19%	-	-
Horiz. %	49.21%	55.12%	57.78%	44.78%	79.63%	55.81%	100.00%	-
DY	2.08	1.97	3.35	2.58	2.67	2.01	4.78	-12.94%
YoY %	5.58%	-41.19%	29.84%	-3.37%	32.84%	-57.95%	-	-
Horiz. %	43.51%	41.21%	70.08%	53.97%	55.86%	42.05%	100.00%	-
P/NAPS	0.56	1.09	2.02	1.61	1.62	2.38	0.93	-8.10%
YoY %	-48.62%	-46.04%	25.47%	-0.62%	-31.93%	155.91%	-	-
Horiz. %	60.22%	117.20%	217.20%	173.12%	174.19%	255.91%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	18/11/15	26/11/14	20/11/13	28/11/12	17/11/11	19/11/10	18/11/09	-
Price	2.88	4.10	6.40	4.44	4.43	5.62	2.61	-
P/RPS	0.34	0.55	0.83	0.77	0.76	1.08	0.61	-9.27%
YoY %	-38.18%	-33.73%	7.79%	1.32%	-29.63%	77.05%	-	-
Horiz. %	55.74%	90.16%	136.07%	126.23%	124.59%	177.05%	100.00%	-
P/EPS	23.99	16.02	17.39	20.92	12.19	16.64	12.29	11.78%
YoY %	49.75%	-7.88%	-16.87%	71.62%	-26.74%	35.39%	-	-
Horiz. %	195.20%	130.35%	141.50%	170.22%	99.19%	135.39%	100.00%	-
EY	4.17	6.24	5.75	4.78	8.20	6.01	8.14	-10.54%
YoY %	-33.17%	8.52%	20.29%	-41.71%	36.44%	-26.17%	-	-
Horiz. %	51.23%	76.66%	70.64%	58.72%	100.74%	73.83%	100.00%	-
DY	1.74	2.20	3.28	2.70	2.71	2.14	3.83	-12.31%
YoY %	-20.91%	-32.93%	21.48%	-0.37%	26.64%	-44.13%	-	-
Horiz. %	45.43%	57.44%	85.64%	70.50%	70.76%	55.87%	100.00%	-
P/NAPS	0.67	0.97	2.06	1.53	1.60	2.25	1.16	-8.73%
YoY %	-30.93%	-52.91%	34.64%	-4.38%	-28.89%	93.97%	-	-
Horiz. %	57.76%	83.62%	177.59%	131.90%	137.93%	193.97%	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