[TCHONG] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

14-May-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

31-Mar-2014 [#1]

Profit Trend

QoQ- -83.47%

YoY- -50.68%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Cumulative Result
Revenue	4,760,628	3,496,750	2,347,744	1,260,193	5,198,491	3,844,742	2,576,981	50.38%
YoY %	36.14%	48.94%	86.30%	-75.76%	35.21%	49.20%	-	-
Horiz. %	184.74%	135.69%	91.10%	48.90%	201.73%	149.20%	100.00%	-
PBT	170,845	155,472	145,286	63,930	360,122	264,412	214,748	-14.10%
YoY %	9.89%	7.01%	127.26%	-82.25%	36.20%	23.13%	-	-
Horiz. %	79.56%	72.40%	67.65%	29.77%	167.70%	123.13%	100.00%	-
Tax	-51,191	-44,063	-36,870	-22,210	-124,495	-96,069	-63,388	-13.24%
YoY %	-16.18%	-19.51%	-66.01%	82.16%	-29.59%	-51.56%	-	-
Horiz. %	80.76%	69.51%	58.17%	35.04%	196.40%	151.56%	100.00%	-
NP	119,654	111,409	108,416	41,720	235,627	168,343	151,360	-14.46%
YoY %	7.40%	2.76%	159.87%	-82.29%	39.97%	11.22%	-	-
Horiz. %	79.05%	73.61%	71.63%	27.56%	155.67%	111.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	105,853	97,186	95,316	41,474	250,952	183,113	151,448	-21.19%
YoY %	8.92%	1.96%	129.82%	-83.47%	37.05%	20.91%	-	-
Horiz. %	69.89%	64.17%	62.94%	27.38%	165.70%	120.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.96%	28.34%	25.38%	34.74%	34.57%	36.33%	29.52%	-
YoY %	5.72%	11.66%	-26.94%	0.49%	-4.84%	23.07%	-	-
Horiz. %	101.49%	96.00%	85.98%	117.68%	117.11%	123.07%	100.00%	-
Total Cost	4,640,974	3,385,341	2,239,328	1,218,473	4,962,864	3,676,399	2,425,621	53.93%
YoY %	37.09%	51.18%	83.78%	-75.45%	34.99%	51.57%	-	-
Horiz. %	191.33%	139.57%	92.32%	50.23%	204.60%	151.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,754,005	2,747,837	2,768,080	2,756,224	2,709,289	2,023,708	2,062,826	21.18%
YoY %	0.22%	-0.73%	0.43%	1.73%	33.88%	-1.90%	-	-
Horiz. %	133.51%	133.21%	134.19%	133.61%	131.34%	98.10%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	39,156	19,580	19,585	-	137,096	97,921	97,918	-45.63%
YoY %	99.98%	-0.03%	0.00%	-	40.01%	0.00%	-	-
Horiz. %	39.99%	20.00%	20.00%	-	140.01%	100.00%	100.00%	-
Div Payout %	36.99%	20.15%	20.55%	-	54.63%	53.48%	64.66%	-
YoY %	83.57%	-1.95%	0.00%	-	2.15%	-17.29%	-	-
Horiz. %	57.21%	31.16%	31.78%	-	84.49%	82.71%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	2,754,005	2,747,837	2,768,080	2,756,224	2,709,289	2,023,708	2,062,826	21.18%
YoY %	0.22%	-0.73%	0.43%	1.73%	33.88%	-1.90%	-	-
Horiz. %	133.51%	133.21%	134.19%	133.61%	131.34%	98.10%	100.00%	-
NOSH	652,607	652,693	652,849	653,133	652,840	652,809	652,793	-0.01%
YoY %	-0.01%	-0.02%	-0.04%	0.04%	0.00%	0.00%	-	-
Horiz. %	99.97%	99.98%	100.01%	100.05%	100.01%	100.00%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	2.51%	3.19%	4.62%	3.31%	4.53%	4.38%	5.87%	-
YoY %	-21.32%	-30.95%	39.58%	-26.93%	3.42%	-25.38%	-	-
Horiz. %	42.76%	54.34%	78.71%	56.39%	77.17%	74.62%	100.00%	-
ROE	3.84%	3.54%	3.44%	1.50%	9.26%	9.05%	7.34%	-
YoY %	8.47%	2.91%	129.33%	-83.80%	2.32%	23.30%	-	-
Horiz. %	52.32%	48.23%	46.87%	20.44%	126.16%	123.30%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	729.48	535.74	359.62	192.95	796.29	588.95	394.76	50.41%
YoY %	36.16%	48.97%	86.38%	-75.77%	35.21%	49.19%	-	-
Horiz. %	184.79%	135.71%	91.10%	48.88%	201.71%	149.19%	100.00%	-
EPS	16.22	14.89	14.60	6.35	38.44	28.05	23.20	-21.17%
YoY %	8.93%	1.99%	129.92%	-83.48%	37.04%	20.91%	-	-
Horiz. %	69.91%	64.18%	62.93%	27.37%	165.69%	120.91%	100.00%	-
DPS	6.00	3.00	3.00	0.00	21.00	15.00	15.00	-45.62%
YoY %	100.00%	0.00%	0.00%	0.00%	40.00%	0.00%	-	-
Horiz. %	40.00%	20.00%	20.00%	0.00%	140.00%	100.00%	100.00%	-
NAPS	4.22	4.21	4.24	4.22	4.15	3.10	3.16	21.20%
YoY %	0.24%	-0.71%	0.47%	1.69%	33.87%	-1.90%	-	-
Horiz. %	133.54%	133.23%	134.18%	133.54%	131.33%	98.10%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 653,133
RPS	708.43	520.35	349.37	187.53	773.58	572.13	383.48	50.38%
YoY %	36.14%	48.94%	86.30%	-75.76%	35.21%	49.19%	-	-
Horiz. %	184.74%	135.69%	91.11%	48.90%	201.73%	149.19%	100.00%	-
EPS	15.75	14.46	14.18	6.17	37.34	27.25	22.54	-21.20%
YoY %	8.92%	1.97%	129.82%	-83.48%	37.03%	20.90%	-	-
Horiz. %	69.88%	64.15%	62.91%	27.37%	165.66%	120.90%	100.00%	-
DPS	5.83	2.91	2.91	0.00	20.40	14.57	14.57	-45.60%
YoY %	100.34%	0.00%	0.00%	0.00%	40.01%	0.00%	-	-
Horiz. %	40.01%	19.97%	19.97%	0.00%	140.01%	100.00%	100.00%	-
NAPS	4.0982	4.089	4.1192	4.1015	4.0317	3.0115	3.0697	21.18%
YoY %	0.22%	-0.73%	0.43%	1.73%	33.88%	-1.90%	-	-
Horiz. %	133.50%	133.21%	134.19%	133.61%	131.34%	98.10%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	3.28	4.57	5.08	5.53	6.19	6.27	6.56	-
P/RPS	0.45	0.85	1.41	2.87	0.78	1.06	1.66	-58.01%
YoY %	-47.06%	-39.72%	-50.87%	267.95%	-26.42%	-36.14%	-	-
Horiz. %	27.11%	51.20%	84.94%	172.89%	46.99%	63.86%	100.00%	-
P/EPS	20.22	30.69	34.79	87.09	16.10	22.35	28.28	-19.99%
YoY %	-34.12%	-11.78%	-60.05%	440.93%	-27.96%	-20.97%	-	-
Horiz. %	71.50%	108.52%	123.02%	307.96%	56.93%	79.03%	100.00%	-
EY	4.95	3.26	2.87	1.15	6.21	4.47	3.54	24.96%
YoY %	51.84%	13.59%	149.57%	-81.48%	38.93%	26.27%	-	-
Horiz. %	139.83%	92.09%	81.07%	32.49%	175.42%	126.27%	100.00%	-
DY	1.83	0.66	0.59	0.00	3.39	2.39	2.29	-13.85%
YoY %	177.27%	11.86%	0.00%	0.00%	41.84%	4.37%	-	-
Horiz. %	79.91%	28.82%	25.76%	0.00%	148.03%	104.37%	100.00%	-
P/NAPS	0.78	1.09	1.20	1.31	1.49	2.02	2.08	-47.90%
YoY %	-28.44%	-9.17%	-8.40%	-12.08%	-26.24%	-2.88%	-	-
Horiz. %	37.50%	52.40%	57.69%	62.98%	71.63%	97.12%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	25/02/15	26/11/14	22/08/14	14/05/14	26/02/14	20/11/13	29/08/13	-
Price	3.33	4.10	5.16	5.59	5.55	6.40	5.83	-
P/RPS	0.46	0.77	1.43	2.90	0.70	1.09	1.48	-54.01%
YoY %	-40.26%	-46.15%	-50.69%	314.29%	-35.78%	-26.35%	-	-
Horiz. %	31.08%	52.03%	96.62%	195.95%	47.30%	73.65%	100.00%	-
P/EPS	20.53	27.54	35.34	88.03	14.44	22.82	25.13	-12.57%
YoY %	-25.45%	-22.07%	-59.85%	509.63%	-36.72%	-9.19%	-	-
Horiz. %	81.70%	109.59%	140.63%	350.30%	57.46%	90.81%	100.00%	-
EY	4.87	3.63	2.83	1.14	6.93	4.38	3.98	14.35%
YoY %	34.16%	28.27%	148.25%	-83.55%	58.22%	10.05%	-	-
Horiz. %	122.36%	91.21%	71.11%	28.64%	174.12%	110.05%	100.00%	-
DY	1.80	0.73	0.58	0.00	3.78	2.34	2.57	-21.08%
YoY %	146.58%	25.86%	0.00%	0.00%	61.54%	-8.95%	-	-
Horiz. %	70.04%	28.40%	22.57%	0.00%	147.08%	91.05%	100.00%	-
P/NAPS	0.79	0.97	1.22	1.32	1.34	2.06	1.84	-42.99%
YoY %	-18.56%	-20.49%	-7.58%	-1.49%	-34.95%	11.96%	-	-
Horiz. %	42.93%	52.72%	66.30%	71.74%	72.83%	111.96%	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