[TCHONG] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

15-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Jun-2012 [#2]

Profit Trend

QoQ- 18.37%

YoY- -42.69%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Annualized Quarter Result
Revenue	5,665,456	4,695,488	5,153,962	3,937,818	4,149,468	3,596,584	2,781,858	12.57%
YoY %	20.66%	-8.90%	30.88%	-5.10%	15.37%	29.29%	-	-
Horiz. %	203.66%	168.79%	185.27%	141.55%	149.16%	129.29%	100.00%	-
PBT	133,252	290,572	429,496	212,664	369,848	369,732	181,096	-4.98%
YoY %	-54.14%	-32.35%	101.96%	-42.50%	0.03%	104.16%	-	-
Horiz. %	73.58%	160.45%	237.16%	117.43%	204.23%	204.16%	100.00%	-
Tax	-55,520	-73,740	-126,776	-64,436	-109,670	-111,512	-28,032	12.05%
YoY %	24.71%	41.83%	-96.75%	41.25%	1.65%	-297.80%	-	-
Horiz. %	198.06%	263.06%	452.25%	229.87%	391.23%	397.80%	100.00%	-
NP	77,732	216,832	302,720	148,228	260,178	258,220	153,064	-10.67%
YoY %	-64.15%	-28.37%	104.23%	-43.03%	0.76%	68.70%	-	-
Horiz. %	50.78%	141.66%	197.77%	96.84%	169.98%	168.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	81,014	190,632	302,896	149,636	261,084	256,656	152,338	-9.98%
YoY %	-57.50%	-37.06%	102.42%	-42.69%	1.73%	68.48%	-	-
Horiz. %	53.18%	125.14%	198.83%	98.23%	171.38%	168.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	41.67%	25.38%	29.52%	30.30%	29.65%	30.16%	15.48%	-
YoY %	64.18%	-14.02%	-2.57%	2.19%	-1.69%	94.83%	-	-
Horiz. %	269.19%	163.95%	190.70%	195.74%	191.54%	194.83%	100.00%	-
Total Cost	5,587,724	4,478,656	4,851,242	3,789,590	3,889,290	3,338,364	2,628,794	13.38%
YoY %	24.76%	-7.68%	28.01%	-2.56%	16.50%	26.99%	-	-
Horiz. %	212.56%	170.37%	184.54%	144.16%	147.95%	126.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,778,741	2,768,080	2,062,826	1,895,111	1,781,898	1,618,786	1,470,849	11.17%
YoY %	0.39%	34.19%	8.85%	6.35%	10.08%	10.06%	-	-
Horiz. %	188.92%	188.20%	140.25%	128.84%	121.15%	110.06%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	26,091	39,170	195,837	78,689	78,325	78,328	65,662	-14.25%
YoY %	-33.39%	-80.00%	148.87%	0.46%	-0.00%	19.29%	-	-
Horiz. %	39.74%	59.65%	298.25%	119.84%	119.29%	119.29%	100.00%	-
Div Payout %	32.21%	20.55%	64.66%	52.59%	30.00%	30.52%	43.10%	-
YoY %	56.74%	-68.22%	22.95%	75.30%	-1.70%	-29.19%	-	-
Horiz. %	74.73%	47.68%	150.02%	122.02%	69.61%	70.81%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	2,778,741	2,768,080	2,062,826	1,895,111	1,781,898	1,618,786	1,470,849	11.17%
YoY %	0.39%	34.19%	8.85%	6.35%	10.08%	10.06%	-	-
Horiz. %	188.92%	188.20%	140.25%	128.84%	121.15%	110.06%	100.00%	-
NOSH	652,286	652,849	652,793	655,748	652,710	652,736	656,629	-0.11%
YoY %	-0.09%	0.01%	-0.45%	0.47%	-0.00%	-0.59%	-	-
Horiz. %	99.34%	99.42%	99.42%	99.87%	99.40%	99.41%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	1.37%	4.62%	5.87%	3.76%	6.27%	7.18%	5.50%	-
YoY %	-70.35%	-21.29%	56.12%	-40.03%	-12.67%	30.55%	-	-
Horiz. %	24.91%	84.00%	106.73%	68.36%	114.00%	130.55%	100.00%	-
ROE	2.92%	6.89%	14.68%	7.90%	14.65%	15.85%	10.36%	-
YoY %	-57.62%	-53.07%	85.82%	-46.08%	-7.57%	52.99%	-	-
Horiz. %	28.19%	66.51%	141.70%	76.25%	141.41%	152.99%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	868.55	719.23	789.52	600.51	635.73	551.00	423.66	12.70%
YoY %	20.76%	-8.90%	31.47%	-5.54%	15.38%	30.06%	-	-
Horiz. %	205.01%	169.77%	186.36%	141.74%	150.06%	130.06%	100.00%	-
EPS	12.42	29.20	46.40	22.92	40.00	39.32	23.20	-9.88%
YoY %	-57.47%	-37.07%	102.44%	-42.70%	1.73%	69.48%	-	-
Horiz. %	53.53%	125.86%	200.00%	98.79%	172.41%	169.48%	100.00%	-
DPS	4.00	6.00	30.00	12.00	12.00	12.00	10.00	-14.15%
YoY %	-33.33%	-80.00%	150.00%	0.00%	0.00%	20.00%	-	-
Horiz. %	40.00%	60.00%	300.00%	120.00%	120.00%	120.00%	100.00%	-
NAPS	4.26	4.24	3.16	2.89	2.73	2.48	2.24	11.30%
YoY %	0.47%	34.18%	9.34%	5.86%	10.08%	10.71%	-	-
Horiz. %	190.18%	189.29%	141.07%	129.02%	121.87%	110.71%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 657,781
RPS	843.07	698.73	766.96	585.98	617.48	535.21	413.97	12.57%
YoY %	20.66%	-8.90%	30.89%	-5.10%	15.37%	29.29%	-	-
Horiz. %	203.65%	168.79%	185.27%	141.55%	149.16%	129.29%	100.00%	-
EPS	12.06	28.37	45.07	22.27	38.85	38.19	22.67	-9.98%
YoY %	-57.49%	-37.05%	102.38%	-42.68%	1.73%	68.46%	-	-
Horiz. %	53.20%	125.14%	198.81%	98.24%	171.37%	168.46%	100.00%	-
DPS	3.88	5.83	29.14	11.71	11.66	11.66	9.77	-14.25%
YoY %	-33.45%	-79.99%	148.85%	0.43%	0.00%	19.34%	-	-
Horiz. %	39.71%	59.67%	298.26%	119.86%	119.34%	119.34%	100.00%	-
NAPS	4.135	4.1192	3.0697	2.8201	2.6516	2.4089	2.1888	11.17%
YoY %	0.38%	34.19%	8.85%	6.35%	10.08%	10.06%	-	-
Horiz. %	188.92%	188.19%	140.25%	128.84%	121.14%	110.06%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	2.95	5.08	6.56	4.51	4.74	4.30	1.67	-
P/RPS	0.34	0.71	0.83	0.75	0.75	0.78	0.39	-2.25%
YoY %	-52.11%	-14.46%	10.67%	0.00%	-3.85%	100.00%	-	-
Horiz. %	87.18%	182.05%	212.82%	192.31%	192.31%	200.00%	100.00%	-
P/EPS	23.75	17.40	14.14	19.76	11.85	10.94	7.20	21.99%
YoY %	36.49%	23.06%	-28.44%	66.75%	8.32%	51.94%	-	-
Horiz. %	329.86%	241.67%	196.39%	274.44%	164.58%	151.94%	100.00%	-
EY	4.21	5.75	7.07	5.06	8.44	9.14	13.89	-18.03%
YoY %	-26.78%	-18.67%	39.72%	-40.05%	-7.66%	-34.20%	-	-
Horiz. %	30.31%	41.40%	50.90%	36.43%	60.76%	65.80%	100.00%	-
DY	1.36	1.18	4.57	2.66	2.53	2.79	5.99	-21.88%
YoY %	15.25%	-74.18%	71.80%	5.14%	-9.32%	-53.42%	-	-
Horiz. %	22.70%	19.70%	76.29%	44.41%	42.24%	46.58%	100.00%	-
P/NAPS	0.69	1.20	2.08	1.56	1.74	1.73	0.75	-1.37%
YoY %	-42.50%	-42.31%	33.33%	-10.34%	0.58%	130.67%	-	-
Horiz. %	92.00%	160.00%	277.33%	208.00%	232.00%	230.67%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	28/08/15	22/08/14	29/08/13	15/08/12	18/08/11	18/08/10	19/08/09	-
Price	2.55	5.16	5.83	4.50	4.83	5.19	1.85	-
P/RPS	0.29	0.72	0.74	0.75	0.76	0.94	0.44	-6.70%
YoY %	-59.72%	-2.70%	-1.33%	-1.32%	-19.15%	113.64%	-	-
Horiz. %	65.91%	163.64%	168.18%	170.45%	172.73%	213.64%	100.00%	-
P/EPS	20.53	17.67	12.56	19.72	12.08	13.20	7.97	17.07%
YoY %	16.19%	40.68%	-36.31%	63.25%	-8.48%	65.62%	-	-
Horiz. %	257.59%	221.71%	157.59%	247.43%	151.57%	165.62%	100.00%	-
EY	4.87	5.66	7.96	5.07	8.28	7.58	12.54	-14.57%
YoY %	-13.96%	-28.89%	57.00%	-38.77%	9.23%	-39.55%	-	-
Horiz. %	38.84%	45.14%	63.48%	40.43%	66.03%	60.45%	100.00%	-
DY	1.57	1.16	5.15	2.67	2.48	2.31	5.41	-18.62%
YoY %	35.34%	-77.48%	92.88%	7.66%	7.36%	-57.30%	-	-
Horiz. %	29.02%	21.44%	95.19%	49.35%	45.84%	42.70%	100.00%	-
P/NAPS	0.60	1.22	1.84	1.56	1.77	2.09	0.83	-5.26%
YoY %	-50.82%	-33.70%	17.95%	-11.86%	-15.31%	151.81%	-	-
Horiz. %	72.29%	146.99%	221.69%	187.95%	213.25%	251.81%	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