[TCHONG] QoQ TTM Result on 31-Dec-2014 [#4]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

25-Feb-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

31-Dec-2014 [#4]

Profit Trend

QoQ- -35.86%

YoY- -57.82%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
TTM Result
Revenue	5,470,201	5,245,612	5,069,495	4,760,628	4,850,499	4,969,254	5,022,345	5.85%
YoY %	4.28%	3.47%	6.49%	-1.85%	-2.39%	-1.06%	-	-
Horiz. %	108.92%	104.45%	100.94%	94.79%	96.58%	98.94%	100.00%	-
PBT	119,653	92,185	150,693	170,845	251,182	290,660	301,113	-45.91%
YoY %	29.80%	-38.83%	-11.80%	-31.98%	-13.58%	-3.47%	-	-
Horiz. %	39.74%	30.61%	50.05%	56.74%	83.42%	96.53%	100.00%	-
Tax	-44,548	-42,081	-47,055	-51,191	-72,489	-97,977	-107,930	-44.53%
YoY %	-5.86%	10.57%	8.08%	29.38%	26.01%	9.22%	-	-
Horiz. %	41.27%	38.99%	43.60%	47.43%	67.16%	90.78%	100.00%	-
NP	75,105	50,104	103,638	119,654	178,693	192,683	193,183	-46.70%
YoY %	49.90%	-51.65%	-13.39%	-33.04%	-7.26%	-0.26%	-	-
Horiz. %	38.88%	25.94%	53.65%	61.94%	92.50%	99.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	78,355	51,044	90,727	105,853	165,025	194,820	208,331	-47.86%
YoY %	53.50%	-43.74%	-14.29%	-35.86%	-15.29%	-6.49%	-	-
Horiz. %	37.61%	24.50%	43.55%	50.81%	79.21%	93.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.23%	45.65%	31.23%	29.96%	28.86%	33.71%	35.84%	-
YoY %	-18.44%	46.17%	4.24%	3.81%	-14.39%	-5.94%	-	-
Horiz. %	103.88%	127.37%	87.14%	83.59%	80.52%	94.06%	100.00%	-
Total Cost	5,395,096	5,195,508	4,965,857	4,640,974	4,671,806	4,776,571	4,829,162	7.66%
YoY %	3.84%	4.62%	7.00%	-0.66%	-2.19%	-1.09%	-	-
Horiz. %	111.72%	107.59%	102.83%	96.10%	96.74%	98.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,794,064	2,779,600	2,778,279	2,749,980	2,714,724	2,767,152	2,756,224	0.91%
YoY %	0.52%	0.05%	1.03%	1.30%	-1.89%	0.40%	-	-
Horiz. %	101.37%	100.85%	100.80%	99.77%	98.49%	100.40%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Dividend
Div	32,599	32,599	39,128	39,128	58,754	58,754	137,072	-61.58%
YoY %	0.00%	-16.69%	0.00%	-33.40%	0.00%	-57.14%	-	-
Horiz. %	23.78%	23.78%	28.55%	28.55%	42.86%	42.86%	100.00%	-
Div Payout %	41.60%	63.87%	43.13%	36.96%	35.60%	30.16%	65.80%	-
YoY %	-34.87%	48.09%	16.69%	3.82%	18.04%	-54.16%	-	-
Horiz. %	63.22%	97.07%	65.55%	56.17%	54.10%	45.84%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Equity
Net Worth	2,794,064	2,779,600	2,778,279	2,749,980	2,714,724	2,767,152	2,756,224	0.91%
YoY %	0.52%	0.05%	1.03%	1.30%	-1.89%	0.40%	-	-
Horiz. %	101.37%	100.85%	100.80%	99.77%	98.49%	100.40%	100.00%	-
NOSH	652,818	652,488	652,178	651,654	644,827	652,630	653,133	-0.03%
YoY %	0.05%	0.05%	0.08%	1.06%	-1.20%	-0.08%	-	-
Horiz. %	99.95%	99.90%	99.85%	99.77%	98.73%	99.92%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Ratio Analysis
NP Margin	1.37%	0.96%	2.04%	2.51%	3.68%	3.88%	3.85%	-
YoY %	42.71%	-52.94%	-18.73%	-31.79%	-5.15%	0.78%	-	-
Horiz. %	35.58%	24.94%	52.99%	65.19%	95.58%	100.78%	100.00%	-
ROE	2.80%	1.84%	3.27%	3.85%	6.08%	7.04%	7.56%	-
YoY %	52.17%	-43.73%	-15.06%	-36.68%	-13.64%	-6.88%	-	-
Horiz. %	37.04%	24.34%	43.25%	50.93%	80.42%	93.12%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Per Share
RPS	837.94	803.94	777.32	730.55	752.22	761.42	768.96	5.88%
YoY %	4.23%	3.42%	6.40%	-2.88%	-1.21%	-0.98%	-	-
Horiz. %	108.97%	104.55%	101.09%	95.00%	97.82%	99.02%	100.00%	-
EPS	12.00	7.82	13.91	16.24	25.59	29.85	31.90	-47.85%
YoY %	53.45%	-43.78%	-14.35%	-36.54%	-14.27%	-6.43%	-	-
Horiz. %	37.62%	24.51%	43.61%	50.91%	80.22%	93.57%	100.00%	-
DPS	5.00	5.00	6.00	6.00	9.00	9.00	21.00	-61.55%
YoY %	0.00%	-16.67%	0.00%	-33.33%	0.00%	-57.14%	-	-
Horiz. %	23.81%	23.81%	28.57%	28.57%	42.86%	42.86%	100.00%	-
NAPS	4.28	4.26	4.26	4.22	4.21	4.24	4.22	0.94%
YoY %	0.47%	0.00%	0.95%	0.24%	-0.71%	0.47%	-	-
Horiz. %	101.42%	100.95%	100.95%	100.00%	99.76%	100.47%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 651,654
RPS	839.16	804.70	777.68	730.30	744.09	762.31	770.45	5.85%
YoY %	4.28%	3.47%	6.49%	-1.85%	-2.39%	-1.06%	-	-
Horiz. %	108.92%	104.45%	100.94%	94.79%	96.58%	98.94%	100.00%	-
EPS	12.02	7.83	13.92	16.24	25.32	29.89	31.96	-47.86%
YoY %	53.51%	-43.75%	-14.29%	-35.86%	-15.29%	-6.48%	-	-
Horiz. %	37.61%	24.50%	43.55%	50.81%	79.22%	93.52%	100.00%	-
DPS	5.00	5.00	6.00	6.00	9.01	9.01	21.03	-61.58%
YoY %	0.00%	-16.67%	0.00%	-33.41%	0.00%	-57.16%	-	-
Horiz. %	23.78%	23.78%	28.53%	28.53%	42.84%	42.84%	100.00%	-
NAPS	4.2862	4.264	4.262	4.2186	4.1645	4.2449	4.2282	0.91%
YoY %	0.52%	0.05%	1.03%	1.30%	-1.89%	0.39%	-	-
Horiz. %	101.37%	100.85%	100.80%	99.77%	98.49%	100.39%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	-
Price	2.40	2.95	3.03	3.28	4.57	5.08	5.53	-
P/RPS	0.29	0.37	0.39	0.45	0.61	0.67	0.72	-45.43%
YoY %	-21.62%	-5.13%	-13.33%	-26.23%	-8.96%	-6.94%	-	-
Horiz. %	40.28%	51.39%	54.17%	62.50%	84.72%	93.06%	100.00%	-
P/EPS	20.00	37.71	21.78	20.19	17.86	17.02	17.34	9.97%
YoY %	-46.96%	73.14%	7.88%	13.05%	4.94%	-1.85%	-	-
Horiz. %	115.34%	217.47%	125.61%	116.44%	103.00%	98.15%	100.00%	-
EY	5.00	2.65	4.59	4.95	5.60	5.88	5.77	-9.09%
YoY %	88.68%	-42.27%	-7.27%	-11.61%	-4.76%	1.91%	-	-
Horiz. %	86.66%	45.93%	79.55%	85.79%	97.05%	101.91%	100.00%	-
DY	2.08	1.69	1.98	1.83	1.97	1.77	3.80	-33.06%
YoY %	23.08%	-14.65%	8.20%	-7.11%	11.30%	-53.42%	-	-
Horiz. %	54.74%	44.47%	52.11%	48.16%	51.84%	46.58%	100.00%	-
P/NAPS	0.56	0.69	0.71	0.78	1.09	1.20	1.31	-43.22%
YoY %	-18.84%	-2.82%	-8.97%	-28.44%	-9.17%	-8.40%	-	-
Horiz. %	42.75%	52.67%	54.20%	59.54%	83.21%	91.60%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	18/11/15	28/08/15	13/05/15	25/02/15	26/11/14	22/08/14	14/05/14	-
Price	2.88	2.55	3.05	3.33	4.10	5.16	5.59	-
P/RPS	0.34	0.32	0.39	0.46	0.55	0.68	0.73	-39.88%
YoY %	6.25%	-17.95%	-15.22%	-16.36%	-19.12%	-6.85%	-	-
Horiz. %	46.58%	43.84%	53.42%	63.01%	75.34%	93.15%	100.00%	-
P/EPS	23.99	32.60	21.92	20.50	16.02	17.29	17.53	23.23%
YoY %	-26.41%	48.72%	6.93%	27.97%	-7.35%	-1.37%	-	-
Horiz. %	136.85%	185.97%	125.04%	116.94%	91.39%	98.63%	100.00%	-
EY	4.17	3.07	4.56	4.88	6.24	5.79	5.71	-18.88%
YoY %	35.83%	-32.68%	-6.56%	-21.79%	7.77%	1.40%	-	-
Horiz. %	73.03%	53.77%	79.86%	85.46%	109.28%	101.40%	100.00%	-
DY	1.74	1.96	1.97	1.80	2.20	1.74	3.76	-40.14%
YoY %	-11.22%	-0.51%	9.44%	-18.18%	26.44%	-53.72%	-	-
Horiz. %	46.28%	52.13%	52.39%	47.87%	58.51%	46.28%	100.00%	-
P/NAPS	0.67	0.60	0.72	0.79	0.97	1.22	1.32	-36.34%
YoY %	11.67%	-16.67%	-8.86%	-18.56%	-20.49%	-7.58%	-	-
Horiz. %	50.76%	45.45%	54.55%	59.85%	73.48%	92.42%	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