[TCHONG] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

26-Feb-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

31-Dec-2013 [#4]

Profit Trend

QoQ- 2.79%

YoY- 52.41%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Annualized Quarter Result
Revenue	4,662,333	4,695,488	5,040,772	5,198,491	5,126,322	5,153,962	5,745,356	-12.98%
YoY %	-0.71%	-6.85%	-3.03%	1.41%	-0.54%	-10.29%	-	-
Horiz. %	81.15%	81.73%	87.74%	90.48%	89.23%	89.71%	100.00%	-
PBT	207,296	290,572	255,720	360,122	352,549	429,496	491,756	-43.75%
YoY %	-28.66%	13.63%	-28.99%	2.15%	-17.92%	-12.66%	-	-
Horiz. %	42.15%	59.09%	52.00%	73.23%	71.69%	87.34%	100.00%	-
Tax	-58,750	-73,740	-88,840	-124,495	-128,092	-126,776	-155,100	-47.61%
YoY %	20.33%	17.00%	28.64%	2.81%	-1.04%	18.26%	-	-
Horiz. %	37.88%	47.54%	57.28%	80.27%	82.59%	81.74%	100.00%	-
NP	148,545	216,832	166,880	235,627	224,457	302,720	336,656	-42.01%
YoY %	-31.49%	29.93%	-29.18%	4.98%	-25.85%	-10.08%	-	-
Horiz. %	44.12%	64.41%	49.57%	69.99%	66.67%	89.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	129,581	190,632	165,896	250,952	244,150	302,896	336,380	-47.02%
YoY %	-32.03%	14.91%	-33.89%	2.79%	-19.39%	-9.95%	-	-
Horiz. %	38.52%	56.67%	49.32%	74.60%	72.58%	90.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.34%	25.38%	34.74%	34.57%	36.33%	29.52%	31.54%	-
YoY %	11.66%	-26.94%	0.49%	-4.84%	23.07%	-6.40%	-	-
Horiz. %	89.85%	80.47%	110.15%	109.61%	115.19%	93.60%	100.00%	-
Total Cost	4,513,788	4,478,656	4,873,892	4,962,864	4,901,865	4,851,242	5,408,700	-11.34%
YoY %	0.78%	-8.11%	-1.79%	1.24%	1.04%	-10.31%	-	-
Horiz. %	83.45%	82.80%	90.11%	91.76%	90.63%	89.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,747,837	2,768,080	2,756,224	2,709,289	2,023,708	2,062,826	2,024,025	22.58%
YoY %	-0.73%	0.43%	1.73%	33.88%	-1.90%	1.92%	-	-
Horiz. %	135.76%	136.76%	136.18%	133.86%	99.98%	101.92%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Dividend
Div	26,107	39,170	-	137,096	130,561	195,837	-	-
YoY %	-33.35%	0.00%	-	5.01%	-33.33%	0.00%	-	-
Horiz. %	13.33%	20.00%	-	70.01%	66.67%	100.00%	-	-
Div Payout %	20.15%	20.55%	-	54.63%	53.48%	64.66%	-	-
YoY %	-1.95%	0.00%	-	2.15%	-17.29%	0.00%	-	-
Horiz. %	31.16%	31.78%	-	84.49%	82.71%	100.00%	-	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Equity
Net Worth	2,747,837	2,768,080	2,756,224	2,709,289	2,023,708	2,062,826	2,024,025	22.58%
YoY %	-0.73%	0.43%	1.73%	33.88%	-1.90%	1.92%	-	-
Horiz. %	135.76%	136.76%	136.18%	133.86%	99.98%	101.92%	100.00%	-
NOSH	652,693	652,849	653,133	652,840	652,809	652,793	652,911	-0.02%
YoY %	-0.02%	-0.04%	0.04%	0.00%	0.00%	-0.02%	-	-
Horiz. %	99.97%	99.99%	100.03%	99.99%	99.98%	99.98%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Ratio Analysis
NP Margin	3.19%	4.62%	3.31%	4.53%	4.38%	5.87%	5.86%	-
YoY %	-30.95%	39.58%	-26.93%	3.42%	-25.38%	0.17%	-	-
Horiz. %	54.44%	78.84%	56.48%	77.30%	74.74%	100.17%	100.00%	-
ROE	4.72%	6.89%	6.02%	9.26%	12.06%	14.68%	16.62%	-
YoY %	-31.49%	14.45%	-34.99%	-23.22%	-17.85%	-11.67%	-	-
Horiz. %	28.40%	41.46%	36.22%	55.72%	72.56%	88.33%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Per Share
RPS	714.32	719.23	771.78	796.29	785.27	789.52	879.96	-12.96%
YoY %	-0.68%	-6.81%	-3.08%	1.40%	-0.54%	-10.28%	-	-
Horiz. %	81.18%	81.73%	87.71%	90.49%	89.24%	89.72%	100.00%	-
EPS	19.85	29.20	25.40	38.44	37.40	46.40	51.52	-47.02%
YoY %	-32.02%	14.96%	-33.92%	2.78%	-19.40%	-9.94%	-	-
Horiz. %	38.53%	56.68%	49.30%	74.61%	72.59%	90.06%	100.00%	-
DPS	4.00	6.00	0.00	21.00	20.00	30.00	0.00	-
YoY %	-33.33%	0.00%	0.00%	5.00%	-33.33%	0.00%	-	-
Horiz. %	13.33%	20.00%	0.00%	70.00%	66.67%	100.00%	-	-
NAPS	4.21	4.24	4.22	4.15	3.10	3.16	3.10	22.61%
YoY %	-0.71%	0.47%	1.69%	33.87%	-1.90%	1.94%	-	-
Horiz. %	135.81%	136.77%	136.13%	133.87%	100.00%	101.94%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 652,925
RPS	693.80	698.73	750.11	773.58	762.85	766.96	854.96	-12.98%
YoY %	-0.71%	-6.85%	-3.03%	1.41%	-0.54%	-10.29%	-	-
Horiz. %	81.15%	81.73%	87.74%	90.48%	89.23%	89.71%	100.00%	-
EPS	19.28	28.37	24.69	37.34	36.33	45.07	50.06	-47.03%
YoY %	-32.04%	14.90%	-33.88%	2.78%	-19.39%	-9.97%	-	-
Horiz. %	38.51%	56.67%	49.32%	74.59%	72.57%	90.03%	100.00%	-
DPS	3.89	5.83	0.00	20.40	19.43	29.14	0.00	-
YoY %	-33.28%	0.00%	0.00%	4.99%	-33.32%	0.00%	-	-
Horiz. %	13.35%	20.01%	0.00%	70.01%	66.68%	100.00%	-	-
NAPS	4.089	4.1192	4.1015	4.0317	3.0115	3.0697	3.0119	22.58%
YoY %	-0.73%	0.43%	1.73%	33.88%	-1.90%	1.92%	-	-
Horiz. %	135.76%	136.76%	136.18%	133.86%	99.99%	101.92%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	-
Price	4.57	5.08	5.53	6.19	6.27	6.56	5.12	-
P/RPS	0.64	0.71	0.72	0.78	0.80	0.83	0.58	6.77%
YoY %	-9.86%	-1.39%	-7.69%	-2.50%	-3.61%	43.10%	-	-
Horiz. %	110.34%	122.41%	124.14%	134.48%	137.93%	143.10%	100.00%	-
P/EPS	23.02	17.40	21.77	16.10	16.76	14.14	9.94	74.95%
YoY %	32.30%	-20.07%	35.22%	-3.94%	18.53%	42.25%	-	-
Horiz. %	231.59%	175.05%	219.01%	161.97%	168.61%	142.25%	100.00%	-
EY	4.34	5.75	4.59	6.21	5.96	7.07	10.06	-42.87%
YoY %	-24.52%	25.27%	-26.09%	4.19%	-15.70%	-29.72%	-	-
Horiz. %	43.14%	57.16%	45.63%	61.73%	59.24%	70.28%	100.00%	-
DY	0.88	1.18	0.00	3.39	3.19	4.57	0.00	-
YoY %	-25.42%	0.00%	0.00%	6.27%	-30.20%	0.00%	-	-
Horiz. %	19.26%	25.82%	0.00%	74.18%	69.80%	100.00%	-	-
P/NAPS	1.09	1.20	1.31	1.49	2.02	2.08	1.65	-24.12%
YoY %	-9.17%	-8.40%	-12.08%	-26.24%	-2.88%	26.06%	-	-
Horiz. %	66.06%	72.73%	79.39%	90.30%	122.42%	126.06%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	26/11/14	22/08/14	14/05/14	26/02/14	20/11/13	29/08/13	15/05/13	-
Price	4.10	5.16	5.59	5.55	6.40	5.83	6.65	-
P/RPS	0.57	0.72	0.72	0.70	0.82	0.74	0.76	-17.43%
YoY %	-20.83%	0.00%	2.86%	-14.63%	10.81%	-2.63%	-	-
Horiz. %	75.00%	94.74%	94.74%	92.11%	107.89%	97.37%	100.00%	-
P/EPS	20.65	17.67	22.01	14.44	17.11	12.56	12.91	36.73%
YoY %	16.86%	-19.72%	52.42%	-15.60%	36.23%	-2.71%	-	-
Horiz. %	159.95%	136.87%	170.49%	111.85%	132.53%	97.29%	100.00%	-
EY	4.84	5.66	4.54	6.93	5.84	7.96	7.75	-26.91%
YoY %	-14.49%	24.67%	-34.49%	18.66%	-26.63%	2.71%	-	-
Horiz. %	62.45%	73.03%	58.58%	89.42%	75.35%	102.71%	100.00%	-
DY	0.98	1.16	0.00	3.78	3.13	5.15	0.00	-
YoY %	-15.52%	0.00%	0.00%	20.77%	-39.22%	0.00%	-	-
Horiz. %	19.03%	22.52%	0.00%	73.40%	60.78%	100.00%	-	-
P/NAPS	0.97	1.22	1.32	1.34	2.06	1.84	2.15	-41.14%
YoY %	-20.49%	-7.58%	-1.49%	-34.95%	11.96%	-14.42%	-	-
Horiz. %	45.12%	56.74%	61.40%	62.33%	95.81%	85.58%	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