[TCHONG] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

28-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- -23.13%

YoY- -57.5%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Annualized Quarter Result
Revenue	4,245,868	4,384,020	5,453,446	5,665,456	4,695,488	5,153,962	3,937,818	1.26%
YoY %	-3.15%	-19.61%	-3.74%	20.66%	-8.90%	30.88%	-	-
Horiz. %	107.82%	111.33%	138.49%	143.87%	119.24%	130.88%	100.00%	-
PBT	76,532	-116,512	-96,454	133,252	290,572	429,496	212,664	-15.65%
YoY %	165.69%	-20.80%	-172.38%	-54.14%	-32.35%	101.96%	-	-
Horiz. %	35.99%	-54.79%	-45.36%	62.66%	136.63%	201.96%	100.00%	-
Tax	-52,622	-10,402	-11,080	-55,520	-73,740	-126,776	-64,436	-3.31%
YoY %	-405.88%	6.12%	80.04%	24.71%	41.83%	-96.75%	-	-
Horiz. %	81.67%	16.14%	17.20%	86.16%	114.44%	196.75%	100.00%	-
NP	23,910	-126,914	-107,534	77,732	216,832	302,720	148,228	-26.20%
YoY %	118.84%	-18.02%	-238.34%	-64.15%	-28.37%	104.23%	-	-
Horiz. %	16.13%	-85.62%	-72.55%	52.44%	146.28%	204.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	33,230	-116,642	-103,590	81,014	190,632	302,896	149,636	-22.17%
YoY %	128.49%	-12.60%	-227.87%	-57.50%	-37.06%	102.42%	-	-
Horiz. %	22.21%	-77.95%	-69.23%	54.14%	127.40%	202.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	68.76%	-	-	41.67%	25.38%	29.52%	30.30%	-
YoY %	0.00%	-	-	64.18%	-14.02%	-2.57%	-	-
Horiz. %	226.93%	-	-	137.52%	83.76%	97.43%	100.00%	-
Total Cost	4,221,958	4,510,934	5,560,980	5,587,724	4,478,656	4,851,242	3,789,590	1.81%
YoY %	-6.41%	-18.88%	-0.48%	24.76%	-7.68%	28.01%	-	-
Horiz. %	111.41%	119.03%	146.74%	147.45%	118.18%	128.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,793,384	2,819,499	2,713,692	2,778,741	2,768,080	2,062,826	1,895,111	6.67%
YoY %	-0.93%	3.90%	-2.34%	0.39%	34.19%	8.85%	-	-
Horiz. %	147.40%	148.78%	143.19%	146.63%	146.06%	108.85%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	26,106	13,053	13,046	26,091	39,170	195,837	78,689	-16.79%
YoY %	100.00%	0.05%	-50.00%	-33.39%	-80.00%	148.87%	-	-
Horiz. %	33.18%	16.59%	16.58%	33.16%	49.78%	248.87%	100.00%	-
Div Payout %	78.56%	0.00%	0.00%	32.21%	20.55%	64.66%	52.59%	-
YoY %	0.00%	0.00%	0.00%	56.74%	-68.22%	22.95%	-	-
Horiz. %	149.38%	0.00%	0.00%	61.25%	39.08%	122.95%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	2,793,384	2,819,499	2,713,692	2,778,741	2,768,080	2,062,826	1,895,111	6.67%
YoY %	-0.93%	3.90%	-2.34%	0.39%	34.19%	8.85%	-	-
Horiz. %	147.40%	148.78%	143.19%	146.63%	146.06%	108.85%	100.00%	-
NOSH	672,000	672,000	652,329	652,286	652,849	652,793	655,748	0.40%
YoY %	0.00%	3.02%	0.01%	-0.09%	0.01%	-0.45%	-	-
Horiz. %	102.48%	102.48%	99.48%	99.47%	99.56%	99.55%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	0.56%	-2.89%	-1.97%	1.37%	4.62%	5.87%	3.76%	-
YoY %	119.38%	-46.70%	-243.80%	-70.35%	-21.29%	56.12%	-	-
Horiz. %	14.89%	-76.86%	-52.39%	36.44%	122.87%	156.12%	100.00%	-
ROE	1.19%	-4.14%	-3.82%	2.92%	6.89%	14.68%	7.90%	-
YoY %	128.74%	-8.38%	-230.82%	-57.62%	-53.07%	85.82%	-	-
Horiz. %	15.06%	-52.41%	-48.35%	36.96%	87.22%	185.82%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	650.55	671.71	836.00	868.55	719.23	789.52	600.51	1.34%
YoY %	-3.15%	-19.65%	-3.75%	20.76%	-8.90%	31.47%	-	-
Horiz. %	108.33%	111.86%	139.22%	144.64%	119.77%	131.47%	100.00%	-
EPS	5.10	-17.88	-15.88	12.42	29.20	46.40	22.92	-22.14%
YoY %	128.52%	-12.59%	-227.86%	-57.47%	-37.07%	102.44%	-	-
Horiz. %	22.25%	-78.01%	-69.28%	54.19%	127.40%	202.44%	100.00%	-
DPS	4.00	2.00	2.00	4.00	6.00	30.00	12.00	-16.72%
YoY %	100.00%	0.00%	-50.00%	-33.33%	-80.00%	150.00%	-	-
Horiz. %	33.33%	16.67%	16.67%	33.33%	50.00%	250.00%	100.00%	-
NAPS	4.28	4.32	4.16	4.26	4.24	3.16	2.89	6.76%
YoY %	-0.93%	3.85%	-2.35%	0.47%	34.18%	9.34%	-	-
Horiz. %	148.10%	149.48%	143.94%	147.40%	146.71%	109.34%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 652,488
RPS	631.83	652.38	811.52	843.07	698.73	766.96	585.98	1.26%
YoY %	-3.15%	-19.61%	-3.74%	20.66%	-8.90%	30.89%	-	-
Horiz. %	107.82%	111.33%	138.49%	143.87%	119.24%	130.89%	100.00%	-
EPS	4.94	-17.36	-15.42	12.06	28.37	45.07	22.27	-22.18%
YoY %	128.46%	-12.58%	-227.86%	-57.49%	-37.05%	102.38%	-	-
Horiz. %	22.18%	-77.95%	-69.24%	54.15%	127.39%	202.38%	100.00%	-
DPS	3.88	1.94	1.94	3.88	5.83	29.14	11.71	-16.80%
YoY %	100.00%	0.00%	-50.00%	-33.45%	-79.99%	148.85%	-	-
Horiz. %	33.13%	16.57%	16.57%	33.13%	49.79%	248.85%	100.00%	-
NAPS	4.1568	4.1957	4.0382	4.135	4.1192	3.0697	2.8201	6.67%
YoY %	-0.93%	3.90%	-2.34%	0.38%	34.19%	8.85%	-	-
Horiz. %	147.40%	148.78%	143.19%	146.63%	146.07%	108.85%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	1.80	1.82	1.92	2.95	5.08	6.56	4.51	-
P/RPS	0.28	0.27	0.23	0.34	0.71	0.83	0.75	-15.13%
YoY %	3.70%	17.39%	-32.35%	-52.11%	-14.46%	10.67%	-	-
Horiz. %	37.33%	36.00%	30.67%	45.33%	94.67%	110.67%	100.00%	-
P/EPS	35.35	-10.18	-12.09	23.75	17.40	14.14	19.76	10.17%
YoY %	447.25%	15.80%	-150.91%	36.49%	23.06%	-28.44%	-	-
Horiz. %	178.90%	-51.52%	-61.18%	120.19%	88.06%	71.56%	100.00%	-
EY	2.83	-9.82	-8.27	4.21	5.75	7.07	5.06	-9.22%
YoY %	128.82%	-18.74%	-296.44%	-26.78%	-18.67%	39.72%	-	-
Horiz. %	55.93%	-194.07%	-163.44%	83.20%	113.64%	139.72%	100.00%	-
DY	2.22	1.10	1.04	1.36	1.18	4.57	2.66	-2.96%
YoY %	101.82%	5.77%	-23.53%	15.25%	-74.18%	71.80%	-	-
Horiz. %	83.46%	41.35%	39.10%	51.13%	44.36%	171.80%	100.00%	-
P/NAPS	0.42	0.42	0.46	0.69	1.20	2.08	1.56	-19.63%
YoY %	0.00%	-8.70%	-33.33%	-42.50%	-42.31%	33.33%	-	-
Horiz. %	26.92%	26.92%	29.49%	44.23%	76.92%	133.33%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	14/08/18	25/08/17	19/08/16	28/08/15	22/08/14	29/08/13	15/08/12	-
Price	1.69	1.69	1.93	2.55	5.16	5.83	4.50	-
P/RPS	0.26	0.25	0.23	0.29	0.72	0.74	0.75	-16.17%
YoY %	4.00%	8.70%	-20.69%	-59.72%	-2.70%	-1.33%	-	-
Horiz. %	34.67%	33.33%	30.67%	38.67%	96.00%	98.67%	100.00%	-
P/EPS	33.19	-9.46	-12.15	20.53	17.67	12.56	19.72	9.06%
YoY %	450.85%	22.14%	-159.18%	16.19%	40.68%	-36.31%	-	-
Horiz. %	168.31%	-47.97%	-61.61%	104.11%	89.60%	63.69%	100.00%	-
EY	3.01	-10.57	-8.23	4.87	5.66	7.96	5.07	-8.31%
YoY %	128.48%	-28.43%	-268.99%	-13.96%	-28.89%	57.00%	-	-
Horiz. %	59.37%	-208.48%	-162.33%	96.06%	111.64%	157.00%	100.00%	-
DY	2.37	1.18	1.04	1.57	1.16	5.15	2.67	-1.96%
YoY %	100.85%	13.46%	-33.76%	35.34%	-77.48%	92.88%	-	-
Horiz. %	88.76%	44.19%	38.95%	58.80%	43.45%	192.88%	100.00%	-
P/NAPS	0.39	0.39	0.46	0.60	1.22	1.84	1.56	-20.62%
YoY %	0.00%	-15.22%	-23.33%	-50.82%	-33.70%	17.95%	-	-
Horiz. %	25.00%	25.00%	29.49%	38.46%	78.21%	117.95%	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