[TCHONG] QoQ TTM Result on 30-Jun-2014 [#2]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

22-Aug-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Jun-2014 [#2]

Profit Trend

QoQ- -6.49%

YoY- -19.26%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
TTM Result
Revenue	5,069,495	4,760,628	4,850,499	4,969,254	5,022,345	5,198,491	5,025,642	0.58%
YoY %	6.49%	-1.85%	-2.39%	-1.06%	-3.39%	3.44%	-	-
Horiz. %	100.87%	94.73%	96.52%	98.88%	99.93%	103.44%	100.00%	-
PBT	150,693	170,845	251,182	290,660	301,113	360,122	338,980	-41.78%
YoY %	-11.80%	-31.98%	-13.58%	-3.47%	-16.39%	6.24%	-	-
Horiz. %	44.45%	50.40%	74.10%	85.75%	88.83%	106.24%	100.00%	-
Tax	-47,055	-51,191	-72,489	-97,977	-107,930	-124,495	-114,509	-44.75%
YoY %	8.08%	29.38%	26.01%	9.22%	13.31%	-8.72%	-	-
Horiz. %	41.09%	44.70%	63.30%	85.56%	94.25%	108.72%	100.00%	-
NP	103,638	119,654	178,693	192,683	193,183	235,627	224,471	-40.29%
YoY %	-13.39%	-33.04%	-7.26%	-0.26%	-18.01%	4.97%	-	-
Horiz. %	46.17%	53.30%	79.61%	85.84%	86.06%	104.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	90,727	105,853	165,025	194,820	208,331	250,952	240,330	-47.79%
YoY %	-14.29%	-35.86%	-15.29%	-6.49%	-16.98%	4.42%	-	-
Horiz. %	37.75%	44.04%	68.67%	81.06%	86.69%	104.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.23%	29.96%	28.86%	33.71%	35.84%	34.57%	33.78%	-
YoY %	4.24%	3.81%	-14.39%	-5.94%	3.67%	2.34%	-	-
Horiz. %	92.45%	88.69%	85.44%	99.79%	106.10%	102.34%	100.00%	-
Total Cost	4,965,857	4,640,974	4,671,806	4,776,571	4,829,162	4,962,864	4,801,171	2.27%
YoY %	7.00%	-0.66%	-2.19%	-1.09%	-2.69%	3.37%	-	-
Horiz. %	103.43%	96.66%	97.31%	99.49%	100.58%	103.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,778,279	2,749,980	2,714,724	2,767,152	2,756,224	2,709,642	2,023,948	23.53%
YoY %	1.03%	1.30%	-1.89%	0.40%	1.72%	33.88%	-	-
Horiz. %	137.27%	135.87%	134.13%	136.72%	136.18%	133.88%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Dividend
Div	39,128	39,128	58,754	58,754	137,072	137,072	137,047	-56.67%
YoY %	0.00%	-33.40%	0.00%	-57.14%	0.00%	0.02%	-	-
Horiz. %	28.55%	28.55%	42.87%	42.87%	100.02%	100.02%	100.00%	-
Div Payout %	43.13%	36.96%	35.60%	30.16%	65.80%	54.62%	57.02%	-
YoY %	16.69%	3.82%	18.04%	-54.16%	20.47%	-4.21%	-	-
Horiz. %	75.64%	64.82%	62.43%	52.89%	115.40%	95.79%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Equity
Net Worth	2,778,279	2,749,980	2,714,724	2,767,152	2,756,224	2,709,642	2,023,948	23.53%
YoY %	1.03%	1.30%	-1.89%	0.40%	1.72%	33.88%	-	-
Horiz. %	137.27%	135.87%	134.13%	136.72%	136.18%	133.88%	100.00%	-
NOSH	652,178	651,654	644,827	652,630	653,133	652,925	652,886	-0.07%
YoY %	0.08%	1.06%	-1.20%	-0.08%	0.03%	0.01%	-	-
Horiz. %	99.89%	99.81%	98.77%	99.96%	100.04%	100.01%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Ratio Analysis
NP Margin	2.04%	2.51%	3.68%	3.88%	3.85%	4.53%	4.47%	-
YoY %	-18.73%	-31.79%	-5.15%	0.78%	-15.01%	1.34%	-	-
Horiz. %	45.64%	56.15%	82.33%	86.80%	86.13%	101.34%	100.00%	-
ROE	3.27%	3.85%	6.08%	7.04%	7.56%	9.26%	11.87%	-
YoY %	-15.06%	-36.68%	-13.64%	-6.88%	-18.36%	-21.99%	-	-
Horiz. %	27.55%	32.43%	51.22%	59.31%	63.69%	78.01%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Per Share
RPS	777.32	730.55	752.22	761.42	768.96	796.18	769.76	0.65%
YoY %	6.40%	-2.88%	-1.21%	-0.98%	-3.42%	3.43%	-	-
Horiz. %	100.98%	94.91%	97.72%	98.92%	99.90%	103.43%	100.00%	-
EPS	13.91	16.24	25.59	29.85	31.90	38.43	36.81	-47.76%
YoY %	-14.35%	-36.54%	-14.27%	-6.43%	-16.99%	4.40%	-	-
Horiz. %	37.79%	44.12%	69.52%	81.09%	86.66%	104.40%	100.00%	-
DPS	6.00	6.00	9.00	9.00	21.00	21.00	21.00	-56.65%
YoY %	0.00%	-33.33%	0.00%	-57.14%	0.00%	0.00%	-	-
Horiz. %	28.57%	28.57%	42.86%	42.86%	100.00%	100.00%	100.00%	-
NAPS	4.26	4.22	4.21	4.24	4.22	4.15	3.10	23.62%
YoY %	0.95%	0.24%	-0.71%	0.47%	1.69%	33.87%	-	-
Horiz. %	137.42%	136.13%	135.81%	136.77%	136.13%	133.87%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 652,630
RPS	754.39	708.43	721.80	739.47	747.37	773.58	747.86	0.58%
YoY %	6.49%	-1.85%	-2.39%	-1.06%	-3.39%	3.44%	-	-
Horiz. %	100.87%	94.73%	96.52%	98.88%	99.93%	103.44%	100.00%	-
EPS	13.50	15.75	24.56	28.99	31.00	37.34	35.76	-47.79%
YoY %	-14.29%	-35.87%	-15.28%	-6.48%	-16.98%	4.42%	-	-
Horiz. %	37.75%	44.04%	68.68%	81.07%	86.69%	104.42%	100.00%	-
DPS	5.82	5.82	8.74	8.74	20.40	20.40	20.39	-56.68%
YoY %	0.00%	-33.41%	0.00%	-57.16%	0.00%	0.05%	-	-
Horiz. %	28.54%	28.54%	42.86%	42.86%	100.05%	100.05%	100.00%	-
NAPS	4.1343	4.0922	4.0398	4.1178	4.1015	4.0322	3.0118	23.53%
YoY %	1.03%	1.30%	-1.89%	0.40%	1.72%	33.88%	-	-
Horiz. %	137.27%	135.87%	134.13%	136.72%	136.18%	133.88%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	-
Price	3.03	3.28	4.57	5.08	5.53	6.19	6.27	-
P/RPS	0.39	0.45	0.61	0.67	0.72	0.78	0.81	-38.59%
YoY %	-13.33%	-26.23%	-8.96%	-6.94%	-7.69%	-3.70%	-	-
Horiz. %	48.15%	55.56%	75.31%	82.72%	88.89%	96.30%	100.00%	-
P/EPS	21.78	20.19	17.86	17.02	17.34	16.11	17.03	17.84%
YoY %	7.88%	13.05%	4.94%	-1.85%	7.64%	-5.40%	-	-
Horiz. %	127.89%	118.56%	104.87%	99.94%	101.82%	94.60%	100.00%	-
EY	4.59	4.95	5.60	5.88	5.77	6.21	5.87	-15.13%
YoY %	-7.27%	-11.61%	-4.76%	1.91%	-7.09%	5.79%	-	-
Horiz. %	78.19%	84.33%	95.40%	100.17%	98.30%	105.79%	100.00%	-
DY	1.98	1.83	1.97	1.77	3.80	3.39	3.35	-29.59%
YoY %	8.20%	-7.11%	11.30%	-53.42%	12.09%	1.19%	-	-
Horiz. %	59.10%	54.63%	58.81%	52.84%	113.43%	101.19%	100.00%	-
P/NAPS	0.71	0.78	1.09	1.20	1.31	1.49	2.02	-50.22%
YoY %	-8.97%	-28.44%	-9.17%	-8.40%	-12.08%	-26.24%	-	-
Horiz. %	35.15%	38.61%	53.96%	59.41%	64.85%	73.76%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	13/05/15	25/02/15	26/11/14	22/08/14	14/05/14	26/02/14	20/11/13	-
Price	3.05	3.33	4.10	5.16	5.59	5.55	6.40	-
P/RPS	0.39	0.46	0.55	0.68	0.73	0.70	0.83	-39.58%
YoY %	-15.22%	-16.36%	-19.12%	-6.85%	4.29%	-15.66%	-	-
Horiz. %	46.99%	55.42%	66.27%	81.93%	87.95%	84.34%	100.00%	-
P/EPS	21.92	20.50	16.02	17.29	17.53	14.44	17.39	16.70%
YoY %	6.93%	27.97%	-7.35%	-1.37%	21.40%	-16.96%	-	-
Horiz. %	126.05%	117.88%	92.12%	99.42%	100.81%	83.04%	100.00%	-
EY	4.56	4.88	6.24	5.79	5.71	6.93	5.75	-14.33%
YoY %	-6.56%	-21.79%	7.77%	1.40%	-17.60%	20.52%	-	-
Horiz. %	79.30%	84.87%	108.52%	100.70%	99.30%	120.52%	100.00%	-
DY	1.97	1.80	2.20	1.74	3.76	3.78	3.28	-28.83%
YoY %	9.44%	-18.18%	26.44%	-53.72%	-0.53%	15.24%	-	-
Horiz. %	60.06%	54.88%	67.07%	53.05%	114.63%	115.24%	100.00%	-
P/NAPS	0.72	0.79	0.97	1.22	1.32	1.34	2.06	-50.41%
YoY %	-8.86%	-18.56%	-20.49%	-7.58%	-1.49%	-34.95%	-	-
Horiz. %	34.95%	38.35%	47.09%	59.22%	64.08%	65.05%	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