[TCHONG] YoY Cumulative 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- 136.74%

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
Cumulative Result
Revenue	2,832,728	2,347,744	2,576,981	1,968,909	2,074,734	1,798,292	1,390,929	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	66,626	145,286	214,748	106,332	184,924	184,866	90,548	-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	-27,760	-36,870	-63,388	-32,218	-54,835	-55,756	-14,016	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	38,866	108,416	151,360	74,114	130,089	129,110	76,532	-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	40,507	95,316	151,448	74,818	130,542	128,328	76,169	-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	2,793,862	2,239,328	2,425,621	1,894,795	1,944,645	1,669,182	1,314,397	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	13,045	19,585	97,918	39,344	39,162	39,164	32,831	-14.25%
YoY %	-33.39%	-80.00%	148.88%	0.46%	-0.01%	19.29%	-	-
Horiz. %	39.73%	59.65%	298.25%	119.84%	119.28%	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	1.46%	3.44%	7.34%	3.95%	7.33%	7.93%	5.18%	-
YoY %	-57.56%	-53.13%	85.82%	-46.11%	-7.57%	53.09%	-	-
Horiz. %	28.19%	66.41%	141.70%	76.25%	141.51%	153.09%	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	434.28	359.62	394.76	300.25	317.86	275.50	211.83	12.70%
YoY %	20.76%	-8.90%	31.48%	-5.54%	15.38%	30.06%	-	-
Horiz. %	205.01%	169.77%	186.36%	141.74%	150.05%	130.06%	100.00%	-
EPS	6.21	14.60	23.20	11.46	20.00	19.66	11.60	-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	2.00	3.00	15.00	6.00	6.00	6.00	5.00	-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	421.54	349.37	383.48	292.99	308.74	267.60	206.98	12.58%
YoY %	20.66%	-8.89%	30.89%	-5.10%	15.37%	29.29%	-	-
Horiz. %	203.66%	168.79%	185.27%	141.55%	149.16%	129.29%	100.00%	-
EPS	6.03	14.18	22.54	11.13	19.43	19.10	11.33	-9.97%
YoY %	-57.48%	-37.09%	102.52%	-42.72%	1.73%	68.58%	-	-
Horiz. %	53.22%	125.15%	198.94%	98.23%	171.49%	168.58%	100.00%	-
DPS	1.94	2.91	14.57	5.85	5.83	5.83	4.89	-14.27%
YoY %	-33.33%	-80.03%	149.06%	0.34%	0.00%	19.22%	-	-
Horiz. %	39.67%	59.51%	297.96%	119.63%	119.22%	119.22%	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	0.68	1.41	1.66	1.50	1.49	1.56	0.79	-2.46%
YoY %	-51.77%	-15.06%	10.67%	0.67%	-4.49%	97.47%	-	-
Horiz. %	86.08%	178.48%	210.13%	189.87%	188.61%	197.47%	100.00%	-
P/EPS	47.50	34.79	28.28	39.53	23.70	21.87	14.40	21.99%
YoY %	36.53%	23.02%	-28.46%	66.79%	8.37%	51.88%	-	-
Horiz. %	329.86%	241.60%	196.39%	274.51%	164.58%	151.88%	100.00%	-
EY	2.11	2.87	3.54	2.53	4.22	4.57	6.95	-18.01%
YoY %	-26.48%	-18.93%	39.92%	-40.05%	-7.66%	-34.24%	-	-
Horiz. %	30.36%	41.29%	50.94%	36.40%	60.72%	65.76%	100.00%	-
DY	0.68	0.59	2.29	1.33	1.27	1.40	2.99	-21.86%
YoY %	15.25%	-74.24%	72.18%	4.72%	-9.29%	-53.18%	-	-
Horiz. %	22.74%	19.73%	76.59%	44.48%	42.47%	46.82%	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	0.59	1.43	1.48	1.50	1.52	1.88	0.87	-6.26%
YoY %	-58.74%	-3.38%	-1.33%	-1.32%	-19.15%	116.09%	-	-
Horiz. %	67.82%	164.37%	170.11%	172.41%	174.71%	216.09%	100.00%	-
P/EPS	41.06	35.34	25.13	39.44	24.15	26.40	15.95	17.06%
YoY %	16.19%	40.63%	-36.28%	63.31%	-8.52%	65.52%	-	-
Horiz. %	257.43%	221.57%	157.55%	247.27%	151.41%	165.52%	100.00%	-
EY	2.44	2.83	3.98	2.54	4.14	3.79	6.27	-14.54%
YoY %	-13.78%	-28.89%	56.69%	-38.65%	9.23%	-39.55%	-	-
Horiz. %	38.92%	45.14%	63.48%	40.51%	66.03%	60.45%	100.00%	-
DY	0.78	0.58	2.57	1.33	1.24	1.16	2.70	-18.68%
YoY %	34.48%	-77.43%	93.23%	7.26%	6.90%	-57.04%	-	-
Horiz. %	28.89%	21.48%	95.19%	49.26%	45.93%	42.96%	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