[TCHONG] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

13-May-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

31-Mar-2015 [#1]

Profit Trend

QoQ- -0.44%

YoY- -36.47%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Annualized Quarter Result
Revenue	5,716,654	5,608,430	5,665,456	6,276,240	4,760,628	4,662,333	4,695,488	13.97%
YoY %	1.93%	-1.01%	-9.73%	31.84%	2.11%	-0.71%	-	-
Horiz. %	121.75%	119.44%	120.66%	133.67%	101.39%	99.29%	100.00%	-
PBT	115,252	139,040	133,252	175,112	170,845	207,296	290,572	-45.92%
YoY %	-17.11%	4.34%	-23.90%	2.50%	-17.58%	-28.66%	-	-
Horiz. %	39.66%	47.85%	45.86%	60.26%	58.80%	71.34%	100.00%	-
Tax	-45,350	-49,893	-55,520	-72,296	-51,191	-58,750	-73,740	-27.61%
YoY %	9.11%	10.14%	23.20%	-41.23%	12.87%	20.33%	-	-
Horiz. %	61.50%	67.66%	75.29%	98.04%	69.42%	79.67%	100.00%	-
NP	69,902	89,146	77,732	102,816	119,654	148,545	216,832	-52.88%
YoY %	-21.59%	14.68%	-24.40%	-14.07%	-19.45%	-31.49%	-	-
Horiz. %	32.24%	41.11%	35.85%	47.42%	55.18%	68.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	74,865	92,917	81,014	105,392	105,853	129,581	190,632	-46.28%
YoY %	-19.43%	14.69%	-23.13%	-0.44%	-18.31%	-32.03%	-	-
Horiz. %	39.27%	48.74%	42.50%	55.29%	55.53%	67.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	39.35%	35.88%	41.67%	41.29%	29.96%	28.34%	25.38%	-
YoY %	9.67%	-13.89%	0.92%	37.82%	5.72%	11.66%	-	-
Horiz. %	155.04%	141.37%	164.18%	162.69%	118.05%	111.66%	100.00%	-
Total Cost	5,646,752	5,519,284	5,587,724	6,173,424	4,640,974	4,513,788	4,478,656	16.65%
YoY %	2.31%	-1.22%	-9.49%	33.02%	2.82%	0.78%	-	-
Horiz. %	126.08%	123.24%	124.76%	137.84%	103.62%	100.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,793,567	2,792,740	2,778,741	2,778,279	2,754,005	2,747,837	2,768,080	0.61%
YoY %	0.03%	0.50%	0.02%	0.88%	0.22%	-0.73%	-	-
Horiz. %	100.92%	100.89%	100.39%	100.37%	99.49%	99.27%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Dividend
Div	32,635	17,400	26,091	-	39,156	26,107	39,170	-11.42%
YoY %	87.56%	-33.31%	0.00%	-	49.98%	-33.35%	-	-
Horiz. %	83.32%	44.42%	66.61%	-	99.96%	66.65%	100.00%	-
Div Payout %	43.59%	18.73%	32.21%	-	36.99%	20.15%	20.55%	-
YoY %	132.73%	-41.85%	0.00%	-	83.57%	-1.95%	-	-
Horiz. %	212.12%	91.14%	156.74%	-	180.00%	98.05%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Equity
Net Worth	2,793,567	2,792,740	2,778,741	2,778,279	2,754,005	2,747,837	2,768,080	0.61%
YoY %	0.03%	0.50%	0.02%	0.88%	0.22%	-0.73%	-	-
Horiz. %	100.92%	100.89%	100.39%	100.37%	99.49%	99.27%	100.00%	-
NOSH	652,702	652,509	652,286	652,178	652,607	652,693	652,849	-0.01%
YoY %	0.03%	0.03%	0.02%	-0.07%	-0.01%	-0.02%	-	-
Horiz. %	99.98%	99.95%	99.91%	99.90%	99.96%	99.98%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Ratio Analysis
NP Margin	1.22%	1.59%	1.37%	1.64%	2.51%	3.19%	4.62%	-
YoY %	-23.27%	16.06%	-16.46%	-34.66%	-21.32%	-30.95%	-	-
Horiz. %	26.41%	34.42%	29.65%	35.50%	54.33%	69.05%	100.00%	-
ROE	2.68%	3.33%	2.92%	3.79%	3.84%	4.72%	6.89%	-
YoY %	-19.52%	14.04%	-22.96%	-1.30%	-18.64%	-31.49%	-	-
Horiz. %	38.90%	48.33%	42.38%	55.01%	55.73%	68.51%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Per Share
RPS	875.84	859.52	868.55	962.35	729.48	714.32	719.23	13.99%
YoY %	1.90%	-1.04%	-9.75%	31.92%	2.12%	-0.68%	-	-
Horiz. %	121.77%	119.51%	120.76%	133.80%	101.43%	99.32%	100.00%	-
EPS	11.47	14.24	12.42	16.16	16.22	19.85	29.20	-46.27%
YoY %	-19.45%	14.65%	-23.14%	-0.37%	-18.29%	-32.02%	-	-
Horiz. %	39.28%	48.77%	42.53%	55.34%	55.55%	67.98%	100.00%	-
DPS	5.00	2.67	4.00	0.00	6.00	4.00	6.00	-11.41%
YoY %	87.27%	-33.25%	0.00%	0.00%	50.00%	-33.33%	-	-
Horiz. %	83.33%	44.50%	66.67%	0.00%	100.00%	66.67%	100.00%	-
NAPS	4.28	4.28	4.26	4.26	4.22	4.21	4.24	0.62%
YoY %	0.00%	0.47%	0.00%	0.95%	0.24%	-0.71%	-	-
Horiz. %	100.94%	100.94%	100.47%	100.47%	99.53%	99.29%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 652,178
RPS	850.69	834.59	843.07	933.96	708.43	693.80	698.73	13.97%
YoY %	1.93%	-1.01%	-9.73%	31.84%	2.11%	-0.71%	-	-
Horiz. %	121.75%	119.44%	120.66%	133.67%	101.39%	99.29%	100.00%	-
EPS	11.14	13.83	12.06	15.68	15.75	19.28	28.37	-46.28%
YoY %	-19.45%	14.68%	-23.09%	-0.44%	-18.31%	-32.04%	-	-
Horiz. %	39.27%	48.75%	42.51%	55.27%	55.52%	67.96%	100.00%	-
DPS	4.86	2.59	3.88	0.00	5.83	3.89	5.83	-11.39%
YoY %	87.64%	-33.25%	0.00%	0.00%	49.87%	-33.28%	-	-
Horiz. %	83.36%	44.43%	66.55%	0.00%	100.00%	66.72%	100.00%	-
NAPS	4.1571	4.1559	4.135	4.1343	4.0982	4.089	4.1192	0.61%
YoY %	0.03%	0.51%	0.02%	0.88%	0.22%	-0.73%	-	-
Horiz. %	100.92%	100.89%	100.38%	100.37%	99.49%	99.27%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	-
Price	2.59	2.40	2.95	3.03	3.28	4.57	5.08	-
P/RPS	0.30	0.28	0.34	0.31	0.45	0.64	0.71	-43.60%
YoY %	7.14%	-17.65%	9.68%	-31.11%	-29.69%	-9.86%	-	-
Horiz. %	42.25%	39.44%	47.89%	43.66%	63.38%	90.14%	100.00%	-
P/EPS	22.58	16.85	23.75	18.75	20.22	23.02	17.40	18.91%
YoY %	34.01%	-29.05%	26.67%	-7.27%	-12.16%	32.30%	-	-
Horiz. %	129.77%	96.84%	136.49%	107.76%	116.21%	132.30%	100.00%	-
EY	4.43	5.93	4.21	5.33	4.95	4.34	5.75	-15.91%
YoY %	-25.30%	40.86%	-21.01%	7.68%	14.06%	-24.52%	-	-
Horiz. %	77.04%	103.13%	73.22%	92.70%	86.09%	75.48%	100.00%	-
DY	1.93	1.11	1.36	0.00	1.83	0.88	1.18	38.69%
YoY %	73.87%	-18.38%	0.00%	0.00%	107.95%	-25.42%	-	-
Horiz. %	163.56%	94.07%	115.25%	0.00%	155.08%	74.58%	100.00%	-
P/NAPS	0.61	0.56	0.69	0.71	0.78	1.09	1.20	-36.22%
YoY %	8.93%	-18.84%	-2.82%	-8.97%	-28.44%	-9.17%	-	-
Horiz. %	50.83%	46.67%	57.50%	59.17%	65.00%	90.83%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	23/02/16	18/11/15	28/08/15	13/05/15	25/02/15	26/11/14	22/08/14	-
Price	2.41	2.88	2.55	3.05	3.33	4.10	5.16	-
P/RPS	0.28	0.34	0.29	0.32	0.46	0.57	0.72	-46.62%
YoY %	-17.65%	17.24%	-9.38%	-30.43%	-19.30%	-20.83%	-	-
Horiz. %	38.89%	47.22%	40.28%	44.44%	63.89%	79.17%	100.00%	-
P/EPS	21.01	20.22	20.53	18.87	20.53	20.65	17.67	12.19%
YoY %	3.91%	-1.51%	8.80%	-8.09%	-0.58%	16.86%	-	-
Horiz. %	118.90%	114.43%	116.19%	106.79%	116.19%	116.86%	100.00%	-
EY	4.76	4.94	4.87	5.30	4.87	4.84	5.66	-10.87%
YoY %	-3.64%	1.44%	-8.11%	8.83%	0.62%	-14.49%	-	-
Horiz. %	84.10%	87.28%	86.04%	93.64%	86.04%	85.51%	100.00%	-
DY	2.07	0.93	1.57	0.00	1.80	0.98	1.16	46.96%
YoY %	122.58%	-40.76%	0.00%	0.00%	83.67%	-15.52%	-	-
Horiz. %	178.45%	80.17%	135.34%	0.00%	155.17%	84.48%	100.00%	-
P/NAPS	0.56	0.67	0.60	0.72	0.79	0.97	1.22	-40.41%
YoY %	-16.42%	11.67%	-16.67%	-8.86%	-18.56%	-20.49%	-	-
Horiz. %	45.90%	54.92%	49.18%	59.02%	64.75%	79.51%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 31 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PBBANK

PUBLIC BANK BHD

1000

HLIND

HONG LEONG INDUSTRIES BHD

287

MPI

MALAYSIAN PACIFIC INDUSTRIES

275

PTRANS

PERAK TRANSIT BERHAD

254

JCY

JCY INTERNATIONAL BERHAD

159

NOTION

NOTION VTEC BHD

153

GENTING

GENTING BHD

133

YTLPOWR

YTL POWER INTERNATIONAL BHD

125

MAYBANK

MALAYAN BANKING BHD

109

DUFU

DUFU TECHNOLOGY CORP. BHD

108

Daily Stocks

HSI-CV7

0.135

-0.015

317,584,100

HSI-HUT

0.155

+0.02

189,186,500

MYEG

1.10

+0.04

138,808,200

DSONIC

0.485

-0.03

99,532,900

CIMB

6.84

0.00

76,896,400

MAHSING

1.50

-0.21

74,108,800

EWINT

0.38

-0.035

73,798,000

VELESTO

0.265

-0.01

73,093,900

JCY

0.525

0.00

67,048,800

PBBANK

4.10

+0.02

66,553,000

More active Stocks

CARLSBG

19.80

+0.60

336,200

BAT

8.90

+0.46

346,900

PETDAG

19.80

+0.38

4,532,900

ALLIANZ

22.30

+0.36

23,600

GASMSIA

3.69

+0.20

1,234,900

TIMECOM

5.28

+0.18

2,278,500

HSI-HWP

0.76

+0.18

37,000

BIPORT

6.40

+0.15

300

PANAMY

20.20

+0.14

218,500

PTT

2.30

+0.12

2,198,900

More gainer Stocks

MPI

37.10

-1.64

319,100

KLK

20.86

-0.60

8,941,600

HLFG

17.02

-0.48

602,300

BLDPLNT

10.60

-0.38

4,500

GCB

4.07

-0.23

5,489,200

VITROX

7.58

-0.22

440,200

MAHSING

1.50

-0.21

74,108,800

YTL

3.59

-0.19

57,686,500

ORIENT

6.97

-0.18

1,220,900

YTLPOWR

4.91

-0.16

34,657,400

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More