[TCHONG] YoY Cumulative 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- 53.74%

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
Cumulative Result
Revenue	2,122,934	2,192,010	2,726,723	2,832,728	2,347,744	2,576,981	1,968,909	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	38,266	-58,256	-48,227	66,626	145,286	214,748	106,332	-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	-26,311	-5,201	-5,540	-27,760	-36,870	-63,388	-32,218	-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	11,955	-63,457	-53,767	38,866	108,416	151,360	74,114	-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	16,615	-58,321	-51,795	40,507	95,316	151,448	74,818	-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	2,110,979	2,255,467	2,780,490	2,793,862	2,239,328	2,425,621	1,894,795	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	13,053	6,526	6,523	13,045	19,585	97,918	39,344	-16.79%
YoY %	100.02%	0.05%	-50.00%	-33.39%	-80.00%	148.88%	-	-
Horiz. %	33.18%	16.59%	16.58%	33.16%	49.78%	248.88%	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	0.59%	-2.07%	-1.91%	1.46%	3.44%	7.34%	3.95%	-
YoY %	128.50%	-8.38%	-230.82%	-57.56%	-53.13%	85.82%	-	-
Horiz. %	14.94%	-52.41%	-48.35%	36.96%	87.09%	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	325.27	335.86	418.00	434.28	359.62	394.76	300.25	1.34%
YoY %	-3.15%	-19.65%	-3.75%	20.76%	-8.90%	31.48%	-	-
Horiz. %	108.33%	111.86%	139.22%	144.64%	119.77%	131.48%	100.00%	-
EPS	2.55	-8.94	-7.94	6.21	14.60	23.20	11.46	-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	2.00	1.00	1.00	2.00	3.00	15.00	6.00	-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	325.67	336.26	418.29	434.55	360.16	395.32	302.04	1.26%
YoY %	-3.15%	-19.61%	-3.74%	20.65%	-8.89%	30.88%	-	-
Horiz. %	107.82%	111.33%	138.49%	143.87%	119.24%	130.88%	100.00%	-
EPS	2.55	-8.95	-7.95	6.21	14.62	23.23	11.48	-22.16%
YoY %	128.49%	-12.58%	-228.02%	-57.52%	-37.06%	102.35%	-	-
Horiz. %	22.21%	-77.96%	-69.25%	54.09%	127.35%	202.35%	100.00%	-
DPS	2.00	1.00	1.00	2.00	3.00	15.02	6.04	-16.81%
YoY %	100.00%	0.00%	-50.00%	-33.33%	-80.03%	148.68%	-	-
Horiz. %	33.11%	16.56%	16.56%	33.11%	49.67%	248.68%	100.00%	-
NAPS	4.2852	4.3252	4.1629	4.2627	4.2464	3.1645	2.9072	6.67%
YoY %	-0.92%	3.90%	-2.34%	0.38%	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
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	0.55	0.54	0.46	0.68	1.41	1.66	1.50	-15.39%
YoY %	1.85%	17.39%	-32.35%	-51.77%	-15.06%	10.67%	-	-
Horiz. %	36.67%	36.00%	30.67%	45.33%	94.00%	110.67%	100.00%	-
P/EPS	70.71	-20.37	-24.18	47.50	34.79	28.28	39.53	10.17%
YoY %	447.13%	15.76%	-150.91%	36.53%	23.02%	-28.46%	-	-
Horiz. %	178.88%	-51.53%	-61.17%	120.16%	88.01%	71.54%	100.00%	-
EY	1.41	-4.91	-4.14	2.11	2.87	3.54	2.53	-9.28%
YoY %	128.72%	-18.60%	-296.21%	-26.48%	-18.93%	39.92%	-	-
Horiz. %	55.73%	-194.07%	-163.64%	83.40%	113.44%	139.92%	100.00%	-
DY	1.11	0.55	0.52	0.68	0.59	2.29	1.33	-2.96%
YoY %	101.82%	5.77%	-23.53%	15.25%	-74.24%	72.18%	-	-
Horiz. %	83.46%	41.35%	39.10%	51.13%	44.36%	172.18%	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	0.52	0.50	0.46	0.59	1.43	1.48	1.50	-16.17%
YoY %	4.00%	8.70%	-22.03%	-58.74%	-3.38%	-1.33%	-	-
Horiz. %	34.67%	33.33%	30.67%	39.33%	95.33%	98.67%	100.00%	-
P/EPS	66.39	-18.91	-24.31	41.06	35.34	25.13	39.44	9.06%
YoY %	451.08%	22.21%	-159.21%	16.19%	40.63%	-36.28%	-	-
Horiz. %	168.33%	-47.95%	-61.64%	104.11%	89.60%	63.72%	100.00%	-
EY	1.51	-5.29	-4.11	2.44	2.83	3.98	2.54	-8.29%
YoY %	128.54%	-28.71%	-268.44%	-13.78%	-28.89%	56.69%	-	-
Horiz. %	59.45%	-208.27%	-161.81%	96.06%	111.42%	156.69%	100.00%	-
DY	1.18	0.59	0.52	0.78	0.58	2.57	1.33	-1.97%
YoY %	100.00%	13.46%	-33.33%	34.48%	-77.43%	93.23%	-	-
Horiz. %	88.72%	44.36%	39.10%	58.65%	43.61%	193.23%	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