[TCHONG] QoQ TTM Result on 30-Jun-2014 [#2]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

22-Aug-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Jun-2014 [#2]

Profit Trend

QoQ- -6.49%

YoY- -19.26%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
TTM Result
Revenue	5,069,495	4,760,628	4,850,499	4,969,254	5,022,345	5,198,491	5,025,642	0.58%
YoY %	6.49%	-1.85%	-2.39%	-1.06%	-3.39%	3.44%	-	-
Horiz. %	100.87%	94.73%	96.52%	98.88%	99.93%	103.44%	100.00%	-
PBT	150,693	170,845	251,182	290,660	301,113	360,122	338,980	-41.78%
YoY %	-11.80%	-31.98%	-13.58%	-3.47%	-16.39%	6.24%	-	-
Horiz. %	44.45%	50.40%	74.10%	85.75%	88.83%	106.24%	100.00%	-
Tax	-47,055	-51,191	-72,489	-97,977	-107,930	-124,495	-114,509	-44.75%
YoY %	8.08%	29.38%	26.01%	9.22%	13.31%	-8.72%	-	-
Horiz. %	41.09%	44.70%	63.30%	85.56%	94.25%	108.72%	100.00%	-
NP	103,638	119,654	178,693	192,683	193,183	235,627	224,471	-40.29%
YoY %	-13.39%	-33.04%	-7.26%	-0.26%	-18.01%	4.97%	-	-
Horiz. %	46.17%	53.30%	79.61%	85.84%	86.06%	104.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	90,727	105,853	165,025	194,820	208,331	250,952	240,330	-47.79%
YoY %	-14.29%	-35.86%	-15.29%	-6.49%	-16.98%	4.42%	-	-
Horiz. %	37.75%	44.04%	68.67%	81.06%	86.69%	104.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.23%	29.96%	28.86%	33.71%	35.84%	34.57%	33.78%	-
YoY %	4.24%	3.81%	-14.39%	-5.94%	3.67%	2.34%	-	-
Horiz. %	92.45%	88.69%	85.44%	99.79%	106.10%	102.34%	100.00%	-
Total Cost	4,965,857	4,640,974	4,671,806	4,776,571	4,829,162	4,962,864	4,801,171	2.27%
YoY %	7.00%	-0.66%	-2.19%	-1.09%	-2.69%	3.37%	-	-
Horiz. %	103.43%	96.66%	97.31%	99.49%	100.58%	103.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,778,279	2,749,980	2,714,724	2,767,152	2,756,224	2,709,642	2,023,948	23.53%
YoY %	1.03%	1.30%	-1.89%	0.40%	1.72%	33.88%	-	-
Horiz. %	137.27%	135.87%	134.13%	136.72%	136.18%	133.88%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Dividend
Div	39,128	39,128	58,754	58,754	137,072	137,072	137,047	-56.67%
YoY %	0.00%	-33.40%	0.00%	-57.14%	0.00%	0.02%	-	-
Horiz. %	28.55%	28.55%	42.87%	42.87%	100.02%	100.02%	100.00%	-
Div Payout %	43.13%	36.96%	35.60%	30.16%	65.80%	54.62%	57.02%	-
YoY %	16.69%	3.82%	18.04%	-54.16%	20.47%	-4.21%	-	-
Horiz. %	75.64%	64.82%	62.43%	52.89%	115.40%	95.79%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Equity
Net Worth	2,778,279	2,749,980	2,714,724	2,767,152	2,756,224	2,709,642	2,023,948	23.53%
YoY %	1.03%	1.30%	-1.89%	0.40%	1.72%	33.88%	-	-
Horiz. %	137.27%	135.87%	134.13%	136.72%	136.18%	133.88%	100.00%	-
NOSH	652,178	651,654	644,827	652,630	653,133	652,925	652,886	-0.07%
YoY %	0.08%	1.06%	-1.20%	-0.08%	0.03%	0.01%	-	-
Horiz. %	99.89%	99.81%	98.77%	99.96%	100.04%	100.01%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Ratio Analysis
NP Margin	2.04%	2.51%	3.68%	3.88%	3.85%	4.53%	4.47%	-
YoY %	-18.73%	-31.79%	-5.15%	0.78%	-15.01%	1.34%	-	-
Horiz. %	45.64%	56.15%	82.33%	86.80%	86.13%	101.34%	100.00%	-
ROE	3.27%	3.85%	6.08%	7.04%	7.56%	9.26%	11.87%	-
YoY %	-15.06%	-36.68%	-13.64%	-6.88%	-18.36%	-21.99%	-	-
Horiz. %	27.55%	32.43%	51.22%	59.31%	63.69%	78.01%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Per Share
RPS	777.32	730.55	752.22	761.42	768.96	796.18	769.76	0.65%
YoY %	6.40%	-2.88%	-1.21%	-0.98%	-3.42%	3.43%	-	-
Horiz. %	100.98%	94.91%	97.72%	98.92%	99.90%	103.43%	100.00%	-
EPS	13.91	16.24	25.59	29.85	31.90	38.43	36.81	-47.76%
YoY %	-14.35%	-36.54%	-14.27%	-6.43%	-16.99%	4.40%	-	-
Horiz. %	37.79%	44.12%	69.52%	81.09%	86.66%	104.40%	100.00%	-
DPS	6.00	6.00	9.00	9.00	21.00	21.00	21.00	-56.65%
YoY %	0.00%	-33.33%	0.00%	-57.14%	0.00%	0.00%	-	-
Horiz. %	28.57%	28.57%	42.86%	42.86%	100.00%	100.00%	100.00%	-
NAPS	4.26	4.22	4.21	4.24	4.22	4.15	3.10	23.62%
YoY %	0.95%	0.24%	-0.71%	0.47%	1.69%	33.87%	-	-
Horiz. %	137.42%	136.13%	135.81%	136.77%	136.13%	133.87%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 652,630
RPS	754.39	708.43	721.80	739.47	747.37	773.58	747.86	0.58%
YoY %	6.49%	-1.85%	-2.39%	-1.06%	-3.39%	3.44%	-	-
Horiz. %	100.87%	94.73%	96.52%	98.88%	99.93%	103.44%	100.00%	-
EPS	13.50	15.75	24.56	28.99	31.00	37.34	35.76	-47.79%
YoY %	-14.29%	-35.87%	-15.28%	-6.48%	-16.98%	4.42%	-	-
Horiz. %	37.75%	44.04%	68.68%	81.07%	86.69%	104.42%	100.00%	-
DPS	5.82	5.82	8.74	8.74	20.40	20.40	20.39	-56.68%
YoY %	0.00%	-33.41%	0.00%	-57.16%	0.00%	0.05%	-	-
Horiz. %	28.54%	28.54%	42.86%	42.86%	100.05%	100.05%	100.00%	-
NAPS	4.1343	4.0922	4.0398	4.1178	4.1015	4.0322	3.0118	23.53%
YoY %	1.03%	1.30%	-1.89%	0.40%	1.72%	33.88%	-	-
Horiz. %	137.27%	135.87%	134.13%	136.72%	136.18%	133.88%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	-
Price	3.03	3.28	4.57	5.08	5.53	6.19	6.27	-
P/RPS	0.39	0.45	0.61	0.67	0.72	0.78	0.81	-38.59%
YoY %	-13.33%	-26.23%	-8.96%	-6.94%	-7.69%	-3.70%	-	-
Horiz. %	48.15%	55.56%	75.31%	82.72%	88.89%	96.30%	100.00%	-
P/EPS	21.78	20.19	17.86	17.02	17.34	16.11	17.03	17.84%
YoY %	7.88%	13.05%	4.94%	-1.85%	7.64%	-5.40%	-	-
Horiz. %	127.89%	118.56%	104.87%	99.94%	101.82%	94.60%	100.00%	-
EY	4.59	4.95	5.60	5.88	5.77	6.21	5.87	-15.13%
YoY %	-7.27%	-11.61%	-4.76%	1.91%	-7.09%	5.79%	-	-
Horiz. %	78.19%	84.33%	95.40%	100.17%	98.30%	105.79%	100.00%	-
DY	1.98	1.83	1.97	1.77	3.80	3.39	3.35	-29.59%
YoY %	8.20%	-7.11%	11.30%	-53.42%	12.09%	1.19%	-	-
Horiz. %	59.10%	54.63%	58.81%	52.84%	113.43%	101.19%	100.00%	-
P/NAPS	0.71	0.78	1.09	1.20	1.31	1.49	2.02	-50.22%
YoY %	-8.97%	-28.44%	-9.17%	-8.40%	-12.08%	-26.24%	-	-
Horiz. %	35.15%	38.61%	53.96%	59.41%	64.85%	73.76%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	13/05/15	25/02/15	26/11/14	22/08/14	14/05/14	26/02/14	20/11/13	-
Price	3.05	3.33	4.10	5.16	5.59	5.55	6.40	-
P/RPS	0.39	0.46	0.55	0.68	0.73	0.70	0.83	-39.58%
YoY %	-15.22%	-16.36%	-19.12%	-6.85%	4.29%	-15.66%	-	-
Horiz. %	46.99%	55.42%	66.27%	81.93%	87.95%	84.34%	100.00%	-
P/EPS	21.92	20.50	16.02	17.29	17.53	14.44	17.39	16.70%
YoY %	6.93%	27.97%	-7.35%	-1.37%	21.40%	-16.96%	-	-
Horiz. %	126.05%	117.88%	92.12%	99.42%	100.81%	83.04%	100.00%	-
EY	4.56	4.88	6.24	5.79	5.71	6.93	5.75	-14.33%
YoY %	-6.56%	-21.79%	7.77%	1.40%	-17.60%	20.52%	-	-
Horiz. %	79.30%	84.87%	108.52%	100.70%	99.30%	120.52%	100.00%	-
DY	1.97	1.80	2.20	1.74	3.76	3.78	3.28	-28.83%
YoY %	9.44%	-18.18%	26.44%	-53.72%	-0.53%	15.24%	-	-
Horiz. %	60.06%	54.88%	67.07%	53.05%	114.63%	115.24%	100.00%	-
P/NAPS	0.72	0.79	0.97	1.22	1.32	1.34	2.06	-50.41%
YoY %	-8.86%	-18.56%	-20.49%	-7.58%	-1.49%	-34.95%	-	-
Horiz. %	34.95%	38.35%	47.09%	59.22%	64.08%	65.05%	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 - 06 June 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 >

DSONIC

DATASONIC GROUP BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

396

WCT

WCT HOLDINGS BERHAD

306

PTRANS

PERAK TRANSIT BERHAD

302

MPI

MALAYSIAN PACIFIC INDUSTRIES

300

HLIND

HONG LEONG INDUSTRIES BHD

281

YTLPOWR

YTL POWER INTERNATIONAL BHD

251

NOTION

NOTION VTEC BHD

247

GENTING

GENTING BHD

225

TENAGA

TENAGA NASIONAL BHD

216

Daily Stocks

JAKS

0.155

+0.025

130,810,900

HSI-HUZ

0.235

+0.01

106,412,900

YNHPROP

0.62

+0.14

74,099,900

JTGROUP

0.41

+0.055

67,186,100

HSI-CV7

0.15

-0.005

60,357,300

WCT

0.82

+0.045

56,874,200

DSONIC

0.56

+0.01

43,091,500

TOPGLOV

1.11

+0.05

34,150,500

HSI-CT4

0.075

-0.02

33,285,600

JCY

0.625

+0.01

29,721,400

More active Stocks

NESTLE

125.40

+0.60

17,600

HEIM

23.94

+0.24

17,400

PETDAG

18.52

+0.22

89,300

HARTA

3.38

+0.19

4,280,700

LYSAGHT

3.00

+0.19

2,000

TENAGA

13.86

+0.16

3,495,800

MBMR

5.30

+0.15

336,100

YNHPROP

0.62

+0.14

74,099,900

IJM-C75

0.33

+0.135

10,000

MAHSING

1.88

+0.13

26,793,800

More gainer Stocks

F&N

32.04

-0.32

34,500

MPI

38.30

-0.20

7,300

KUAISHO-C17

0.08

-0.12

58,800

ALLIANZ

21.80

-0.10

26,700

UCHITEC-CT

0.065

-0.085

50,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

MRDIY-C27

0.07

-0.08

315,800

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