[TCHONG] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

13-May-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

31-Mar-2015 [#1]

Profit Trend

QoQ- -75.11%

YoY- -36.47%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Cumulative Result
Revenue	5,716,654	4,206,323	2,832,728	1,569,060	4,760,628	3,496,750	2,347,744	80.69%
YoY %	35.91%	48.49%	80.54%	-67.04%	36.14%	48.94%	-	-
Horiz. %	243.50%	179.16%	120.66%	66.83%	202.77%	148.94%	100.00%	-
PBT	115,252	104,280	66,626	43,778	170,845	155,472	145,286	-14.26%
YoY %	10.52%	56.52%	52.19%	-74.38%	9.89%	7.01%	-	-
Horiz. %	79.33%	71.78%	45.86%	30.13%	117.59%	107.01%	100.00%	-
Tax	-45,350	-37,420	-27,760	-18,074	-51,191	-44,063	-36,870	14.75%
YoY %	-21.19%	-34.80%	-53.59%	64.69%	-16.18%	-19.51%	-	-
Horiz. %	123.00%	101.49%	75.29%	49.02%	138.84%	119.51%	100.00%	-
NP	69,902	66,860	38,866	25,704	119,654	111,409	108,416	-25.30%
YoY %	4.55%	72.03%	51.21%	-78.52%	7.40%	2.76%	-	-
Horiz. %	64.48%	61.67%	35.85%	23.71%	110.37%	102.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	74,865	69,688	40,507	26,348	105,853	97,186	95,316	-14.83%
YoY %	7.43%	72.04%	53.74%	-75.11%	8.92%	1.96%	-	-
Horiz. %	78.54%	73.11%	42.50%	27.64%	111.05%	101.96%	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%	28.34%	25.38%	-
YoY %	9.67%	-13.89%	0.92%	37.82%	5.72%	11.66%	-	-
Horiz. %	155.04%	141.37%	164.18%	162.69%	118.05%	111.66%	100.00%	-
Total Cost	5,646,752	4,139,463	2,793,862	1,543,356	4,640,974	3,385,341	2,239,328	84.95%
YoY %	36.41%	48.16%	81.03%	-66.74%	37.09%	51.18%	-	-
Horiz. %	252.16%	184.85%	124.76%	68.92%	207.25%	151.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,793,567	2,792,740	2,778,741	2,778,279	2,754,005	2,747,837	2,768,080	0.61%
YoY %	0.03%	0.50%	0.02%	0.88%	0.22%	-0.73%	-	-
Horiz. %	100.92%	100.89%	100.39%	100.37%	99.49%	99.27%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Dividend
Div	32,635	13,050	13,045	-	39,156	19,580	19,585	40.42%
YoY %	150.08%	0.04%	0.00%	-	99.98%	-0.03%	-	-
Horiz. %	166.63%	66.63%	66.61%	-	199.93%	99.97%	100.00%	-
Div Payout %	43.59%	18.73%	32.21%	-	36.99%	20.15%	20.55%	-
YoY %	132.73%	-41.85%	0.00%	-	83.57%	-1.95%	-	-
Horiz. %	212.12%	91.14%	156.74%	-	180.00%	98.05%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Equity
Net Worth	2,793,567	2,792,740	2,778,741	2,778,279	2,754,005	2,747,837	2,768,080	0.61%
YoY %	0.03%	0.50%	0.02%	0.88%	0.22%	-0.73%	-	-
Horiz. %	100.92%	100.89%	100.39%	100.37%	99.49%	99.27%	100.00%	-
NOSH	652,702	652,509	652,286	652,178	652,607	652,693	652,849	-0.01%
YoY %	0.03%	0.03%	0.02%	-0.07%	-0.01%	-0.02%	-	-
Horiz. %	99.98%	99.95%	99.91%	99.90%	99.96%	99.98%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Ratio Analysis
NP Margin	1.22%	1.59%	1.37%	1.64%	2.51%	3.19%	4.62%	-
YoY %	-23.27%	16.06%	-16.46%	-34.66%	-21.32%	-30.95%	-	-
Horiz. %	26.41%	34.42%	29.65%	35.50%	54.33%	69.05%	100.00%	-
ROE	2.68%	2.50%	1.46%	0.95%	3.84%	3.54%	3.44%	-
YoY %	7.20%	71.23%	53.68%	-75.26%	8.47%	2.91%	-	-
Horiz. %	77.91%	72.67%	42.44%	27.62%	111.63%	102.91%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Per Share
RPS	875.84	644.64	434.28	240.59	729.48	535.74	359.62	80.72%
YoY %	35.86%	48.44%	80.51%	-67.02%	36.16%	48.97%	-	-
Horiz. %	243.55%	179.26%	120.76%	66.90%	202.85%	148.97%	100.00%	-
EPS	11.47	10.68	6.21	4.04	16.22	14.89	14.60	-14.82%
YoY %	7.40%	71.98%	53.71%	-75.09%	8.93%	1.99%	-	-
Horiz. %	78.56%	73.15%	42.53%	27.67%	111.10%	101.99%	100.00%	-
DPS	5.00	2.00	2.00	0.00	6.00	3.00	3.00	40.44%
YoY %	150.00%	0.00%	0.00%	0.00%	100.00%	0.00%	-	-
Horiz. %	166.67%	66.67%	66.67%	0.00%	200.00%	100.00%	100.00%	-
NAPS	4.28	4.28	4.26	4.26	4.22	4.21	4.24	0.62%
YoY %	0.00%	0.47%	0.00%	0.95%	0.24%	-0.71%	-	-
Horiz. %	100.94%	100.94%	100.47%	100.47%	99.53%	99.29%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 652,178
RPS	850.69	625.94	421.54	233.49	708.43	520.35	349.37	80.69%
YoY %	35.91%	48.49%	80.54%	-67.04%	36.14%	48.94%	-	-
Horiz. %	243.49%	179.16%	120.66%	66.83%	202.77%	148.94%	100.00%	-
EPS	11.14	10.37	6.03	3.92	15.75	14.46	14.18	-14.82%
YoY %	7.43%	71.97%	53.83%	-75.11%	8.92%	1.97%	-	-
Horiz. %	78.56%	73.13%	42.52%	27.64%	111.07%	101.97%	100.00%	-
DPS	4.86	1.94	1.94	0.00	5.83	2.91	2.91	40.63%
YoY %	150.52%	0.00%	0.00%	0.00%	100.34%	0.00%	-	-
Horiz. %	167.01%	66.67%	66.67%	0.00%	200.34%	100.00%	100.00%	-
NAPS	4.1571	4.1559	4.135	4.1343	4.0982	4.089	4.1192	0.61%
YoY %	0.03%	0.51%	0.02%	0.88%	0.22%	-0.73%	-	-
Horiz. %	100.92%	100.89%	100.38%	100.37%	99.49%	99.27%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	-
Price	2.59	2.40	2.95	3.03	3.28	4.57	5.08	-
P/RPS	0.30	0.37	0.68	1.26	0.45	0.85	1.41	-64.25%
YoY %	-18.92%	-45.59%	-46.03%	180.00%	-47.06%	-39.72%	-	-
Horiz. %	21.28%	26.24%	48.23%	89.36%	31.91%	60.28%	100.00%	-
P/EPS	22.58	22.47	47.50	75.00	20.22	30.69	34.79	-24.97%
YoY %	0.49%	-52.69%	-36.67%	270.92%	-34.12%	-11.78%	-	-
Horiz. %	64.90%	64.59%	136.53%	215.58%	58.12%	88.22%	100.00%	-
EY	4.43	4.45	2.11	1.33	4.95	3.26	2.87	33.45%
YoY %	-0.45%	110.90%	58.65%	-73.13%	51.84%	13.59%	-	-
Horiz. %	154.36%	155.05%	73.52%	46.34%	172.47%	113.59%	100.00%	-
DY	1.93	0.83	0.68	0.00	1.83	0.66	0.59	119.88%
YoY %	132.53%	22.06%	0.00%	0.00%	177.27%	11.86%	-	-
Horiz. %	327.12%	140.68%	115.25%	0.00%	310.17%	111.86%	100.00%	-
P/NAPS	0.61	0.56	0.69	0.71	0.78	1.09	1.20	-36.22%
YoY %	8.93%	-18.84%	-2.82%	-8.97%	-28.44%	-9.17%	-	-
Horiz. %	50.83%	46.67%	57.50%	59.17%	65.00%	90.83%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	23/02/16	18/11/15	28/08/15	13/05/15	25/02/15	26/11/14	22/08/14	-
Price	2.41	2.88	2.55	3.05	3.33	4.10	5.16	-
P/RPS	0.28	0.45	0.59	1.27	0.46	0.77	1.43	-66.18%
YoY %	-37.78%	-23.73%	-53.54%	176.09%	-40.26%	-46.15%	-	-
Horiz. %	19.58%	31.47%	41.26%	88.81%	32.17%	53.85%	100.00%	-
P/EPS	21.01	26.97	41.06	75.50	20.53	27.54	35.34	-29.22%
YoY %	-22.10%	-34.32%	-45.62%	267.75%	-25.45%	-22.07%	-	-
Horiz. %	59.45%	76.32%	116.19%	213.64%	58.09%	77.93%	100.00%	-
EY	4.76	3.71	2.44	1.32	4.87	3.63	2.83	41.29%
YoY %	28.30%	52.05%	84.85%	-72.90%	34.16%	28.27%	-	-
Horiz. %	168.20%	131.10%	86.22%	46.64%	172.08%	128.27%	100.00%	-
DY	2.07	0.69	0.78	0.00	1.80	0.73	0.58	132.99%
YoY %	200.00%	-11.54%	0.00%	0.00%	146.58%	25.86%	-	-
Horiz. %	356.90%	118.97%	134.48%	0.00%	310.34%	125.86%	100.00%	-
P/NAPS	0.56	0.67	0.60	0.72	0.79	0.97	1.22	-40.41%
YoY %	-16.42%	11.67%	-16.67%	-8.86%	-18.56%	-20.49%	-	-
Horiz. %	45.90%	54.92%	49.18%	59.02%	64.75%	79.51%	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