[TCHONG] YoY 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- -46.26%

YoY- -73.7%

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
Quarter Result
Revenue	1,088,316	1,196,358	1,310,940	1,263,668	1,087,551	1,140,642	985,841	1.66%
YoY %	-9.03%	-8.74%	3.74%	16.19%	-4.65%	15.70%	-	-
Horiz. %	110.39%	121.35%	132.98%	128.18%	110.32%	115.70%	100.00%	-
PBT	24,805	-22,713	-11,483	22,848	81,356	91,809	60,401	-13.77%
YoY %	209.21%	-97.80%	-150.26%	-71.92%	-11.39%	52.00%	-	-
Horiz. %	41.07%	-37.60%	-19.01%	37.83%	134.69%	152.00%	100.00%	-
Tax	-14,937	-3,284	-3,851	-9,686	-14,660	-24,613	-17,727	-2.81%
YoY %	-354.84%	14.72%	60.24%	33.93%	40.44%	-38.84%	-	-
Horiz. %	84.26%	18.53%	21.72%	54.64%	82.70%	138.84%	100.00%	-
NP	9,868	-25,997	-15,334	13,162	66,696	67,196	42,674	-21.64%
YoY %	137.96%	-69.54%	-216.50%	-80.27%	-0.74%	57.46%	-	-
Horiz. %	23.12%	-60.92%	-35.93%	30.84%	156.29%	157.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,363	-22,999	-14,587	14,159	53,842	67,353	43,215	-18.81%
YoY %	153.75%	-57.67%	-203.02%	-73.70%	-20.06%	55.86%	-	-
Horiz. %	28.61%	-53.22%	-33.75%	32.76%	124.59%	155.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	60.22%	-	-	42.39%	18.02%	26.81%	29.35%	-
YoY %	0.00%	-	-	135.24%	-32.79%	-8.65%	-	-
Horiz. %	205.18%	-	-	144.43%	61.40%	91.35%	100.00%	-
Total Cost	1,078,448	1,222,355	1,326,274	1,250,506	1,020,855	1,073,446	943,167	2.25%
YoY %	-11.77%	-7.84%	6.06%	22.50%	-4.90%	13.81%	-	-
Horiz. %	114.34%	129.60%	140.62%	132.59%	108.24%	113.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,793,384	2,819,499	2,721,162	2,779,600	2,767,152	2,062,359	1,900,987	6.62%
YoY %	-0.93%	3.61%	-2.10%	0.45%	34.17%	8.49%	-	-
Horiz. %	146.94%	148.32%	143.14%	146.22%	145.56%	108.49%	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	6,541	13,049	19,578	97,896	39,466	-16.83%
YoY %	100.02%	-0.23%	-49.87%	-33.35%	-80.00%	148.05%	-	-
Horiz. %	33.07%	16.54%	16.57%	33.06%	49.61%	248.05%	100.00%	-
Div Payout %	105.58%	0.00%	0.00%	92.17%	36.36%	145.35%	91.33%	-
YoY %	0.00%	0.00%	0.00%	153.49%	-74.98%	59.15%	-	-
Horiz. %	115.60%	0.00%	0.00%	100.92%	39.81%	159.15%	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	2,721,162	2,779,600	2,767,152	2,062,359	1,900,987	6.62%
YoY %	-0.93%	3.61%	-2.10%	0.45%	34.17%	8.49%	-	-
Horiz. %	146.94%	148.32%	143.14%	146.22%	145.56%	108.49%	100.00%	-
NOSH	672,000	672,000	654,125	652,488	652,630	652,645	657,781	0.35%
YoY %	0.00%	2.73%	0.25%	-0.02%	-0.00%	-0.78%	-	-
Horiz. %	102.16%	102.16%	99.44%	99.20%	99.22%	99.22%	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	0.91%	-2.17%	-1.17%	1.04%	6.13%	5.89%	4.33%	-
YoY %	141.94%	-85.47%	-212.50%	-83.03%	4.07%	36.03%	-	-
Horiz. %	21.02%	-50.12%	-27.02%	24.02%	141.57%	136.03%	100.00%	-
ROE	0.44%	-0.82%	-0.54%	0.51%	1.95%	3.27%	2.27%	-
YoY %	153.66%	-51.85%	-205.88%	-73.85%	-40.37%	44.05%	-	-
Horiz. %	19.38%	-36.12%	-23.79%	22.47%	85.90%	144.05%	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	166.75	183.30	200.41	193.67	166.64	174.77	149.87	1.79%
YoY %	-9.03%	-8.54%	3.48%	16.22%	-4.65%	16.61%	-	-
Horiz. %	111.26%	122.31%	133.72%	129.23%	111.19%	116.61%	100.00%	-
EPS	1.89	-3.52	-2.23	2.17	8.25	10.32	6.62	-18.84%
YoY %	153.69%	-57.85%	-202.76%	-73.70%	-20.06%	55.89%	-	-
Horiz. %	28.55%	-53.17%	-33.69%	32.78%	124.62%	155.89%	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	161.95	178.03	195.08	188.05	161.84	169.74	146.70	1.66%
YoY %	-9.03%	-8.74%	3.74%	16.20%	-4.65%	15.71%	-	-
Horiz. %	110.40%	121.36%	132.98%	128.19%	110.32%	115.71%	100.00%	-
EPS	1.84	-3.42	-2.17	2.11	8.01	10.02	6.43	-18.81%
YoY %	153.80%	-57.60%	-202.84%	-73.66%	-20.06%	55.83%	-	-
Horiz. %	28.62%	-53.19%	-33.75%	32.81%	124.57%	155.83%	100.00%	-
DPS	1.94	0.97	0.97	1.94	2.91	14.57	5.87	-16.84%
YoY %	100.00%	0.00%	-50.00%	-33.33%	-80.03%	148.21%	-	-
Horiz. %	33.05%	16.52%	16.52%	33.05%	49.57%	248.21%	100.00%	-
NAPS	4.1568	4.1957	4.0493	4.1363	4.1178	3.069	2.8289	6.62%
YoY %	-0.93%	3.62%	-2.10%	0.45%	34.17%	8.49%	-	-
Horiz. %	146.94%	148.32%	143.14%	146.22%	145.56%	108.49%	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	1.08	0.99	0.96	1.52	3.05	3.75	3.01	-15.69%
YoY %	9.09%	3.12%	-36.84%	-50.16%	-18.67%	24.58%	-	-
Horiz. %	35.88%	32.89%	31.89%	50.50%	101.33%	124.58%	100.00%	-
P/EPS	95.02	-51.65	-86.10	135.94	61.58	63.57	68.65	5.56%
YoY %	283.97%	40.01%	-163.34%	120.75%	-3.13%	-7.40%	-	-
Horiz. %	138.41%	-75.24%	-125.42%	198.02%	89.70%	92.60%	100.00%	-
EY	1.05	-1.94	-1.16	0.74	1.62	1.57	1.46	-5.34%
YoY %	154.12%	-67.24%	-256.76%	-54.32%	3.18%	7.53%	-	-
Horiz. %	71.92%	-132.88%	-79.45%	50.68%	110.96%	107.53%	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	1.01	0.92	0.96	1.32	3.10	3.34	3.00	-16.58%
YoY %	9.78%	-4.17%	-27.27%	-57.42%	-7.19%	11.33%	-	-
Horiz. %	33.67%	30.67%	32.00%	44.00%	103.33%	111.33%	100.00%	-
P/EPS	89.22	-47.96	-86.55	117.51	62.55	56.49	68.50	4.50%
YoY %	286.03%	44.59%	-173.65%	87.87%	10.73%	-17.53%	-	-
Horiz. %	130.25%	-70.01%	-126.35%	171.55%	91.31%	82.47%	100.00%	-
EY	1.12	-2.09	-1.16	0.85	1.60	1.77	1.46	-4.32%
YoY %	153.59%	-80.17%	-236.47%	-46.88%	-9.60%	21.23%	-	-
Horiz. %	76.71%	-143.15%	-79.45%	58.22%	109.59%	121.23%	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