[TCHONG] YoY TTM Result on 31-Mar-2013 [#1]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

15-May-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

31-Mar-2013 [#1]

Profit Trend

QoQ- 31.88%

YoY- 25.04%

Quarter Report

TCMH1Q13 Bursa Report -15.05.13.pdf

Latest QR

Upcoming QR

TCHONG's Result

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
TTM Result
Revenue	5,563,377	5,069,495	5,022,345	4,541,154	3,711,397	3,766,623	3,034,359	10.62%
YoY %	9.74%	0.94%	10.60%	22.36%	-1.47%	24.13%	-	-
Horiz. %	183.35%	167.07%	165.52%	149.66%	122.31%	124.13%	100.00%	-
PBT	34,730	150,693	301,113	302,359	245,812	338,992	217,585	-26.32%
YoY %	-76.95%	-49.95%	-0.41%	23.00%	-27.49%	55.80%	-	-
Horiz. %	15.96%	69.26%	138.39%	138.96%	112.97%	155.80%	100.00%	-
Tax	-28,965	-47,055	-107,930	-87,283	-72,506	-99,276	-40,162	-5.29%
YoY %	38.44%	56.40%	-23.66%	-20.38%	26.97%	-147.19%	-	-
Horiz. %	72.12%	117.16%	268.74%	217.33%	180.53%	247.19%	100.00%	-
NP	5,765	103,638	193,183	215,076	173,306	239,716	177,423	-43.48%
YoY %	-94.44%	-46.35%	-10.18%	24.10%	-27.70%	35.11%	-	-
Horiz. %	3.25%	58.41%	108.88%	121.22%	97.68%	135.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,309	90,727	208,331	217,151	173,667	239,147	176,418	-36.71%
YoY %	-87.54%	-56.45%	-4.06%	25.04%	-27.38%	35.56%	-	-
Horiz. %	6.41%	51.43%	118.09%	123.09%	98.44%	135.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	83.40%	31.23%	35.84%	28.87%	29.50%	29.29%	18.46%	-
YoY %	167.05%	-12.86%	24.14%	-2.14%	0.72%	58.67%	-	-
Horiz. %	451.79%	169.18%	194.15%	156.39%	159.80%	158.67%	100.00%	-
Total Cost	5,557,612	4,965,857	4,829,162	4,326,078	3,538,091	3,526,907	2,856,936	11.71%
YoY %	11.92%	2.83%	11.63%	22.27%	0.32%	23.45%	-	-
Horiz. %	194.53%	173.82%	169.03%	151.42%	123.84%	123.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,741,642	2,778,279	2,756,224	2,024,025	1,880,610	1,755,728	1,572,798	9.69%
YoY %	-1.32%	0.80%	36.18%	7.63%	7.11%	11.63%	-	-
Horiz. %	174.32%	176.65%	175.24%	128.69%	119.57%	111.63%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Dividend
Div	32,709	39,128	137,072	78,617	78,372	78,323	71,574	-12.22%
YoY %	-16.41%	-71.45%	74.35%	0.31%	0.06%	9.43%	-	-
Horiz. %	45.70%	54.67%	191.51%	109.84%	109.50%	109.43%	100.00%	-
Div Payout %	289.23%	43.13%	65.80%	36.20%	45.13%	32.75%	40.57%	-
YoY %	570.60%	-34.45%	81.77%	-19.79%	37.80%	-19.28%	-	-
Horiz. %	712.92%	106.31%	162.19%	89.23%	111.24%	80.72%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Equity
Net Worth	2,741,642	2,778,279	2,756,224	2,024,025	1,880,610	1,755,728	1,572,798	9.69%
YoY %	-1.32%	0.80%	36.18%	7.63%	7.11%	11.63%	-	-
Horiz. %	174.32%	176.65%	175.24%	128.69%	119.57%	111.63%	100.00%	-
NOSH	652,771	652,178	653,133	652,911	652,989	652,687	652,613	0.00%
YoY %	0.09%	-0.15%	0.03%	-0.01%	0.05%	0.01%	-	-
Horiz. %	100.02%	99.93%	100.08%	100.05%	100.06%	100.01%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Ratio Analysis
NP Margin	0.10%	2.04%	3.85%	4.74%	4.67%	6.36%	5.85%	-
YoY %	-95.10%	-47.01%	-18.78%	1.50%	-26.57%	8.72%	-	-
Horiz. %	1.71%	34.87%	65.81%	81.03%	79.83%	108.72%	100.00%	-
ROE	0.41%	3.27%	7.56%	10.73%	9.23%	13.62%	11.22%	-
YoY %	-87.46%	-56.75%	-29.54%	16.25%	-32.23%	21.39%	-	-
Horiz. %	3.65%	29.14%	67.38%	95.63%	82.26%	121.39%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Per Share
RPS	852.27	777.32	768.96	695.52	568.37	577.09	464.95	10.61%
YoY %	9.64%	1.09%	10.56%	22.37%	-1.51%	24.12%	-	-
Horiz. %	183.30%	167.18%	165.39%	149.59%	122.24%	124.12%	100.00%	-
EPS	1.73	13.91	31.90	33.26	26.60	36.64	27.03	-36.72%
YoY %	-87.56%	-56.39%	-4.09%	25.04%	-27.40%	35.55%	-	-
Horiz. %	6.40%	51.46%	118.02%	123.05%	98.41%	135.55%	100.00%	-
DPS	5.00	6.00	21.00	12.00	12.00	12.00	11.00	-12.30%
YoY %	-16.67%	-71.43%	75.00%	0.00%	0.00%	9.09%	-	-
Horiz. %	45.45%	54.55%	190.91%	109.09%	109.09%	109.09%	100.00%	-
NAPS	4.20	4.26	4.22	3.10	2.88	2.69	2.41	9.69%
YoY %	-1.41%	0.95%	36.13%	7.64%	7.06%	11.62%	-	-
Horiz. %	174.27%	176.76%	175.10%	128.63%	119.50%	111.62%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 652,911
RPS	827.88	754.39	747.37	675.77	552.29	560.51	451.54	10.62%
YoY %	9.74%	0.94%	10.60%	22.36%	-1.47%	24.13%	-	-
Horiz. %	183.35%	167.07%	165.52%	149.66%	122.31%	124.13%	100.00%	-
EPS	1.68	13.50	31.00	32.31	25.84	35.59	26.25	-36.72%
YoY %	-87.56%	-56.45%	-4.05%	25.04%	-27.40%	35.58%	-	-
Horiz. %	6.40%	51.43%	118.10%	123.09%	98.44%	135.58%	100.00%	-
DPS	4.87	5.82	20.40	11.70	11.66	11.66	10.65	-12.21%
YoY %	-16.32%	-71.47%	74.36%	0.34%	0.00%	9.48%	-	-
Horiz. %	45.73%	54.65%	191.55%	109.86%	109.48%	109.48%	100.00%	-
NAPS	4.0798	4.1343	4.1015	3.0119	2.7985	2.6127	2.3405	9.69%
YoY %	-1.32%	0.80%	36.18%	7.63%	7.11%	11.63%	-	-
Horiz. %	174.31%	176.64%	175.24%	128.69%	119.57%	111.63%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	-
Price	2.34	3.03	5.53	5.12	4.49	4.86	3.73	-
P/RPS	0.27	0.39	0.72	0.74	0.79	0.84	0.80	-16.54%
YoY %	-30.77%	-45.83%	-2.70%	-6.33%	-5.95%	5.00%	-	-
Horiz. %	33.75%	48.75%	90.00%	92.50%	98.75%	105.00%	100.00%	-
P/EPS	135.07	21.78	17.34	15.39	16.88	13.26	13.80	46.20%
YoY %	520.16%	25.61%	12.67%	-8.83%	27.30%	-3.91%	-	-
Horiz. %	978.77%	157.83%	125.65%	111.52%	122.32%	96.09%	100.00%	-
EY	0.74	4.59	5.77	6.50	5.92	7.54	7.25	-31.61%
YoY %	-83.88%	-20.45%	-11.23%	9.80%	-21.49%	4.00%	-	-
Horiz. %	10.21%	63.31%	79.59%	89.66%	81.66%	104.00%	100.00%	-
DY	2.14	1.98	3.80	2.34	2.67	2.47	2.95	-5.20%
YoY %	8.08%	-47.89%	62.39%	-12.36%	8.10%	-16.27%	-	-
Horiz. %	72.54%	67.12%	128.81%	79.32%	90.51%	83.73%	100.00%	-
P/NAPS	0.56	0.71	1.31	1.65	1.56	1.81	1.55	-15.59%
YoY %	-21.13%	-45.80%	-20.61%	5.77%	-13.81%	16.77%	-	-
Horiz. %	36.13%	45.81%	84.52%	106.45%	100.65%	116.77%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	10/05/16	13/05/15	14/05/14	15/05/13	21/05/12	18/05/11	26/05/10	-
Price	2.20	3.05	5.59	6.65	4.50	4.30	3.83	-
P/RPS	0.26	0.39	0.73	0.96	0.79	0.75	0.82	-17.40%
YoY %	-33.33%	-46.58%	-23.96%	21.52%	5.33%	-8.54%	-	-
Horiz. %	31.71%	47.56%	89.02%	117.07%	96.34%	91.46%	100.00%	-
P/EPS	126.99	21.92	17.53	19.99	16.92	11.74	14.17	44.07%
YoY %	479.33%	25.04%	-12.31%	18.14%	44.12%	-17.15%	-	-
Horiz. %	896.19%	154.69%	123.71%	141.07%	119.41%	82.85%	100.00%	-
EY	0.79	4.56	5.71	5.00	5.91	8.52	7.06	-30.55%
YoY %	-82.68%	-20.14%	14.20%	-15.40%	-30.63%	20.68%	-	-
Horiz. %	11.19%	64.59%	80.88%	70.82%	83.71%	120.68%	100.00%	-
DY	2.27	1.97	3.76	1.80	2.67	2.79	2.87	-3.83%
YoY %	15.23%	-47.61%	108.89%	-32.58%	-4.30%	-2.79%	-	-
Horiz. %	79.09%	68.64%	131.01%	62.72%	93.03%	97.21%	100.00%	-
P/NAPS	0.52	0.72	1.32	2.15	1.56	1.60	1.59	-16.98%
YoY %	-27.78%	-45.45%	-38.60%	37.82%	-2.50%	0.63%	-	-
Horiz. %	32.70%	45.28%	83.02%	135.22%	98.11%	100.63%	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