[TCHONG] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

18-Nov-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Sep-2015 [#3]

Profit Trend

QoQ- 72.04%

YoY- -28.29%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Cumulative Result
Revenue	2,726,723	1,415,783	5,716,654	4,206,323	2,832,728	1,569,060	4,760,628	-31.05%
YoY %	92.59%	-75.23%	35.91%	48.49%	80.54%	-67.04%	-	-
Horiz. %	57.28%	29.74%	120.08%	88.36%	59.50%	32.96%	100.00%	-
PBT	-48,227	-36,744	115,252	104,280	66,626	43,778	170,845	-
YoY %	-31.25%	-131.88%	10.52%	56.52%	52.19%	-74.38%	-	-
Horiz. %	-28.23%	-21.51%	67.46%	61.04%	39.00%	25.62%	100.00%	-
Tax	-5,540	-1,689	-45,350	-37,420	-27,760	-18,074	-51,191	-77.32%
YoY %	-228.00%	96.28%	-21.19%	-34.80%	-53.59%	64.69%	-	-
Horiz. %	10.82%	3.30%	88.59%	73.10%	54.23%	35.31%	100.00%	-
NP	-53,767	-38,433	69,902	66,860	38,866	25,704	119,654	-
YoY %	-39.90%	-154.98%	4.55%	72.03%	51.21%	-78.52%	-	-
Horiz. %	-44.94%	-32.12%	58.42%	55.88%	32.48%	21.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-51,795	-37,208	74,865	69,688	40,507	26,348	105,853	-
YoY %	-39.20%	-149.70%	7.43%	72.04%	53.74%	-75.11%	-	-
Horiz. %	-48.93%	-35.15%	70.73%	65.83%	38.27%	24.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	39.35%	35.88%	41.67%	41.29%	29.96%	-
YoY %	-	-	9.67%	-13.89%	0.92%	37.82%	-	-
Horiz. %	-	-	131.34%	119.76%	139.09%	137.82%	100.00%	-
Total Cost	2,780,490	1,454,216	5,646,752	4,139,463	2,793,862	1,543,356	4,640,974	-28.95%
YoY %	91.20%	-74.25%	36.41%	48.16%	81.03%	-66.74%	-	-
Horiz. %	59.91%	31.33%	121.67%	89.19%	60.20%	33.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,713,692	2,741,642	2,793,567	2,792,740	2,778,741	2,778,279	2,754,005	-0.97%
YoY %	-1.02%	-1.86%	0.03%	0.50%	0.02%	0.88%	-	-
Horiz. %	98.54%	99.55%	101.44%	101.41%	100.90%	100.88%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Dividend
Div	6,523	-	32,635	13,050	13,045	-	39,156	-69.75%
YoY %	0.00%	-	150.08%	0.04%	0.00%	-	-	-
Horiz. %	16.66%	-	83.35%	33.33%	33.32%	-	100.00%	-
Div Payout %	0.00%	-	43.59%	18.73%	32.21%	-	36.99%	-
YoY %	0.00%	-	132.73%	-41.85%	0.00%	-	-	-
Horiz. %	0.00%	-	117.84%	50.64%	87.08%	-	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Equity
Net Worth	2,713,692	2,741,642	2,793,567	2,792,740	2,778,741	2,778,279	2,754,005	-0.97%
YoY %	-1.02%	-1.86%	0.03%	0.50%	0.02%	0.88%	-	-
Horiz. %	98.54%	99.55%	101.44%	101.41%	100.90%	100.88%	100.00%	-
NOSH	652,329	652,771	652,702	652,509	652,286	652,178	652,607	-0.02%
YoY %	-0.07%	0.01%	0.03%	0.03%	0.02%	-0.07%	-	-
Horiz. %	99.96%	100.03%	100.01%	99.98%	99.95%	99.93%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Ratio Analysis
NP Margin	-1.97%	-2.71%	1.22%	1.59%	1.37%	1.64%	2.51%	-
YoY %	27.31%	-322.13%	-23.27%	16.06%	-16.46%	-34.66%	-	-
Horiz. %	-78.49%	-107.97%	48.61%	63.35%	54.58%	65.34%	100.00%	-
ROE	-1.91%	-1.36%	2.68%	2.50%	1.46%	0.95%	3.84%	-
YoY %	-40.44%	-150.75%	7.20%	71.23%	53.68%	-75.26%	-	-
Horiz. %	-49.74%	-35.42%	69.79%	65.10%	38.02%	24.74%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Per Share
RPS	418.00	216.89	875.84	644.64	434.28	240.59	729.48	-31.03%
YoY %	92.72%	-75.24%	35.86%	48.44%	80.51%	-67.02%	-	-
Horiz. %	57.30%	29.73%	120.06%	88.37%	59.53%	32.98%	100.00%	-
EPS	-7.94	-5.70	11.47	10.68	6.21	4.04	16.22	-
YoY %	-39.30%	-149.69%	7.40%	71.98%	53.71%	-75.09%	-	-
Horiz. %	-48.95%	-35.14%	70.72%	65.84%	38.29%	24.91%	100.00%	-
DPS	1.00	0.00	5.00	2.00	2.00	0.00	6.00	-69.74%
YoY %	0.00%	0.00%	150.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	16.67%	0.00%	83.33%	33.33%	33.33%	0.00%	100.00%	-
NAPS	4.16	4.20	4.28	4.28	4.26	4.26	4.22	-0.95%
YoY %	-0.95%	-1.87%	0.00%	0.47%	0.00%	0.95%	-	-
Horiz. %	98.58%	99.53%	101.42%	101.42%	100.95%	100.95%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 652,818
RPS	405.76	210.68	850.69	625.94	421.54	233.49	708.43	-31.05%
YoY %	92.60%	-75.23%	35.91%	48.49%	80.54%	-67.04%	-	-
Horiz. %	57.28%	29.74%	120.08%	88.36%	59.50%	32.96%	100.00%	-
EPS	-7.71	-5.54	11.14	10.37	6.03	3.92	15.75	-
YoY %	-39.17%	-149.73%	7.43%	71.97%	53.83%	-75.11%	-	-
Horiz. %	-48.95%	-35.17%	70.73%	65.84%	38.29%	24.89%	100.00%	-
DPS	0.97	0.00	4.86	1.94	1.94	0.00	5.83	-69.78%
YoY %	0.00%	0.00%	150.52%	0.00%	0.00%	0.00%	-	-
Horiz. %	16.64%	0.00%	83.36%	33.28%	33.28%	0.00%	100.00%	-
NAPS	4.0382	4.0798	4.1571	4.1559	4.135	4.1343	4.0982	-0.97%
YoY %	-1.02%	-1.86%	0.03%	0.51%	0.02%	0.88%	-	-
Horiz. %	98.54%	99.55%	101.44%	101.41%	100.90%	100.88%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	-
Price	1.92	2.34	2.59	2.40	2.95	3.03	3.28	-
P/RPS	0.46	1.08	0.30	0.37	0.68	1.26	0.45	1.47%
YoY %	-57.41%	260.00%	-18.92%	-45.59%	-46.03%	180.00%	-	-
Horiz. %	102.22%	240.00%	66.67%	82.22%	151.11%	280.00%	100.00%	-
P/EPS	-24.18	-41.05	22.58	22.47	47.50	75.00	20.22	-
YoY %	41.10%	-281.80%	0.49%	-52.69%	-36.67%	270.92%	-	-
Horiz. %	-119.58%	-203.02%	111.67%	111.13%	234.92%	370.92%	100.00%	-
EY	-4.14	-2.44	4.43	4.45	2.11	1.33	4.95	-
YoY %	-69.67%	-155.08%	-0.45%	110.90%	58.65%	-73.13%	-	-
Horiz. %	-83.64%	-49.29%	89.49%	89.90%	42.63%	26.87%	100.00%	-
DY	0.52	0.00	1.93	0.83	0.68	0.00	1.83	-56.81%
YoY %	0.00%	0.00%	132.53%	22.06%	0.00%	0.00%	-	-
Horiz. %	28.42%	0.00%	105.46%	45.36%	37.16%	0.00%	100.00%	-
P/NAPS	0.46	0.56	0.61	0.56	0.69	0.71	0.78	-29.69%
YoY %	-17.86%	-8.20%	8.93%	-18.84%	-2.82%	-8.97%	-	-
Horiz. %	58.97%	71.79%	78.21%	71.79%	88.46%	91.03%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	19/08/16	10/05/16	23/02/16	18/11/15	28/08/15	13/05/15	25/02/15	-
Price	1.93	2.20	2.41	2.88	2.55	3.05	3.33	-
P/RPS	0.46	1.01	0.28	0.45	0.59	1.27	0.46	0.00%
YoY %	-54.46%	260.71%	-37.78%	-23.73%	-53.54%	176.09%	-	-
Horiz. %	100.00%	219.57%	60.87%	97.83%	128.26%	276.09%	100.00%	-
P/EPS	-24.31	-38.60	21.01	26.97	41.06	75.50	20.53	-
YoY %	37.02%	-283.72%	-22.10%	-34.32%	-45.62%	267.75%	-	-
Horiz. %	-118.41%	-188.02%	102.34%	131.37%	200.00%	367.75%	100.00%	-
EY	-4.11	-2.59	4.76	3.71	2.44	1.32	4.87	-
YoY %	-58.69%	-154.41%	28.30%	52.05%	84.85%	-72.90%	-	-
Horiz. %	-84.39%	-53.18%	97.74%	76.18%	50.10%	27.10%	100.00%	-
DY	0.52	0.00	2.07	0.69	0.78	0.00	1.80	-56.33%
YoY %	0.00%	0.00%	200.00%	-11.54%	0.00%	0.00%	-	-
Horiz. %	28.89%	0.00%	115.00%	38.33%	43.33%	0.00%	100.00%	-
P/NAPS	0.46	0.52	0.56	0.67	0.60	0.72	0.79	-30.29%
YoY %	-11.54%	-7.14%	-16.42%	11.67%	-16.67%	-8.86%	-	-
Horiz. %	58.23%	65.82%	70.89%	84.81%	75.95%	91.14%	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