[TCHONG] QoQ TTM Result on 31-Dec-2014 [#4]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

25-Feb-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

31-Dec-2014 [#4]

Profit Trend

QoQ- -35.86%

YoY- -57.82%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
TTM Result
Revenue	5,470,201	5,245,612	5,069,495	4,760,628	4,850,499	4,969,254	5,022,345	5.85%
YoY %	4.28%	3.47%	6.49%	-1.85%	-2.39%	-1.06%	-	-
Horiz. %	108.92%	104.45%	100.94%	94.79%	96.58%	98.94%	100.00%	-
PBT	119,653	92,185	150,693	170,845	251,182	290,660	301,113	-45.91%
YoY %	29.80%	-38.83%	-11.80%	-31.98%	-13.58%	-3.47%	-	-
Horiz. %	39.74%	30.61%	50.05%	56.74%	83.42%	96.53%	100.00%	-
Tax	-44,548	-42,081	-47,055	-51,191	-72,489	-97,977	-107,930	-44.53%
YoY %	-5.86%	10.57%	8.08%	29.38%	26.01%	9.22%	-	-
Horiz. %	41.27%	38.99%	43.60%	47.43%	67.16%	90.78%	100.00%	-
NP	75,105	50,104	103,638	119,654	178,693	192,683	193,183	-46.70%
YoY %	49.90%	-51.65%	-13.39%	-33.04%	-7.26%	-0.26%	-	-
Horiz. %	38.88%	25.94%	53.65%	61.94%	92.50%	99.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	78,355	51,044	90,727	105,853	165,025	194,820	208,331	-47.86%
YoY %	53.50%	-43.74%	-14.29%	-35.86%	-15.29%	-6.49%	-	-
Horiz. %	37.61%	24.50%	43.55%	50.81%	79.21%	93.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.23%	45.65%	31.23%	29.96%	28.86%	33.71%	35.84%	-
YoY %	-18.44%	46.17%	4.24%	3.81%	-14.39%	-5.94%	-	-
Horiz. %	103.88%	127.37%	87.14%	83.59%	80.52%	94.06%	100.00%	-
Total Cost	5,395,096	5,195,508	4,965,857	4,640,974	4,671,806	4,776,571	4,829,162	7.66%
YoY %	3.84%	4.62%	7.00%	-0.66%	-2.19%	-1.09%	-	-
Horiz. %	111.72%	107.59%	102.83%	96.10%	96.74%	98.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,794,064	2,779,600	2,778,279	2,749,980	2,714,724	2,767,152	2,756,224	0.91%
YoY %	0.52%	0.05%	1.03%	1.30%	-1.89%	0.40%	-	-
Horiz. %	101.37%	100.85%	100.80%	99.77%	98.49%	100.40%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Dividend
Div	32,599	32,599	39,128	39,128	58,754	58,754	137,072	-61.58%
YoY %	0.00%	-16.69%	0.00%	-33.40%	0.00%	-57.14%	-	-
Horiz. %	23.78%	23.78%	28.55%	28.55%	42.86%	42.86%	100.00%	-
Div Payout %	41.60%	63.87%	43.13%	36.96%	35.60%	30.16%	65.80%	-
YoY %	-34.87%	48.09%	16.69%	3.82%	18.04%	-54.16%	-	-
Horiz. %	63.22%	97.07%	65.55%	56.17%	54.10%	45.84%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Equity
Net Worth	2,794,064	2,779,600	2,778,279	2,749,980	2,714,724	2,767,152	2,756,224	0.91%
YoY %	0.52%	0.05%	1.03%	1.30%	-1.89%	0.40%	-	-
Horiz. %	101.37%	100.85%	100.80%	99.77%	98.49%	100.40%	100.00%	-
NOSH	652,818	652,488	652,178	651,654	644,827	652,630	653,133	-0.03%
YoY %	0.05%	0.05%	0.08%	1.06%	-1.20%	-0.08%	-	-
Horiz. %	99.95%	99.90%	99.85%	99.77%	98.73%	99.92%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Ratio Analysis
NP Margin	1.37%	0.96%	2.04%	2.51%	3.68%	3.88%	3.85%	-
YoY %	42.71%	-52.94%	-18.73%	-31.79%	-5.15%	0.78%	-	-
Horiz. %	35.58%	24.94%	52.99%	65.19%	95.58%	100.78%	100.00%	-
ROE	2.80%	1.84%	3.27%	3.85%	6.08%	7.04%	7.56%	-
YoY %	52.17%	-43.73%	-15.06%	-36.68%	-13.64%	-6.88%	-	-
Horiz. %	37.04%	24.34%	43.25%	50.93%	80.42%	93.12%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Per Share
RPS	837.94	803.94	777.32	730.55	752.22	761.42	768.96	5.88%
YoY %	4.23%	3.42%	6.40%	-2.88%	-1.21%	-0.98%	-	-
Horiz. %	108.97%	104.55%	101.09%	95.00%	97.82%	99.02%	100.00%	-
EPS	12.00	7.82	13.91	16.24	25.59	29.85	31.90	-47.85%
YoY %	53.45%	-43.78%	-14.35%	-36.54%	-14.27%	-6.43%	-	-
Horiz. %	37.62%	24.51%	43.61%	50.91%	80.22%	93.57%	100.00%	-
DPS	5.00	5.00	6.00	6.00	9.00	9.00	21.00	-61.55%
YoY %	0.00%	-16.67%	0.00%	-33.33%	0.00%	-57.14%	-	-
Horiz. %	23.81%	23.81%	28.57%	28.57%	42.86%	42.86%	100.00%	-
NAPS	4.28	4.26	4.26	4.22	4.21	4.24	4.22	0.94%
YoY %	0.47%	0.00%	0.95%	0.24%	-0.71%	0.47%	-	-
Horiz. %	101.42%	100.95%	100.95%	100.00%	99.76%	100.47%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 651,654
RPS	814.02	780.60	754.39	708.43	721.80	739.47	747.37	5.85%
YoY %	4.28%	3.47%	6.49%	-1.85%	-2.39%	-1.06%	-	-
Horiz. %	108.92%	104.45%	100.94%	94.79%	96.58%	98.94%	100.00%	-
EPS	11.66	7.60	13.50	15.75	24.56	28.99	31.00	-47.86%
YoY %	53.42%	-43.70%	-14.29%	-35.87%	-15.28%	-6.48%	-	-
Horiz. %	37.61%	24.52%	43.55%	50.81%	79.23%	93.52%	100.00%	-
DPS	4.85	4.85	5.82	5.82	8.74	8.74	20.40	-61.58%
YoY %	0.00%	-16.67%	0.00%	-33.41%	0.00%	-57.16%	-	-
Horiz. %	23.77%	23.77%	28.53%	28.53%	42.84%	42.84%	100.00%	-
NAPS	4.1578	4.1363	4.1343	4.0922	4.0398	4.1178	4.1015	0.91%
YoY %	0.52%	0.05%	1.03%	1.30%	-1.89%	0.40%	-	-
Horiz. %	101.37%	100.85%	100.80%	99.77%	98.50%	100.40%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	-
Price	2.40	2.95	3.03	3.28	4.57	5.08	5.53	-
P/RPS	0.29	0.37	0.39	0.45	0.61	0.67	0.72	-45.43%
YoY %	-21.62%	-5.13%	-13.33%	-26.23%	-8.96%	-6.94%	-	-
Horiz. %	40.28%	51.39%	54.17%	62.50%	84.72%	93.06%	100.00%	-
P/EPS	20.00	37.71	21.78	20.19	17.86	17.02	17.34	9.97%
YoY %	-46.96%	73.14%	7.88%	13.05%	4.94%	-1.85%	-	-
Horiz. %	115.34%	217.47%	125.61%	116.44%	103.00%	98.15%	100.00%	-
EY	5.00	2.65	4.59	4.95	5.60	5.88	5.77	-9.09%
YoY %	88.68%	-42.27%	-7.27%	-11.61%	-4.76%	1.91%	-	-
Horiz. %	86.66%	45.93%	79.55%	85.79%	97.05%	101.91%	100.00%	-
DY	2.08	1.69	1.98	1.83	1.97	1.77	3.80	-33.06%
YoY %	23.08%	-14.65%	8.20%	-7.11%	11.30%	-53.42%	-	-
Horiz. %	54.74%	44.47%	52.11%	48.16%	51.84%	46.58%	100.00%	-
P/NAPS	0.56	0.69	0.71	0.78	1.09	1.20	1.31	-43.22%
YoY %	-18.84%	-2.82%	-8.97%	-28.44%	-9.17%	-8.40%	-	-
Horiz. %	42.75%	52.67%	54.20%	59.54%	83.21%	91.60%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	18/11/15	28/08/15	13/05/15	25/02/15	26/11/14	22/08/14	14/05/14	-
Price	2.88	2.55	3.05	3.33	4.10	5.16	5.59	-
P/RPS	0.34	0.32	0.39	0.46	0.55	0.68	0.73	-39.88%
YoY %	6.25%	-17.95%	-15.22%	-16.36%	-19.12%	-6.85%	-	-
Horiz. %	46.58%	43.84%	53.42%	63.01%	75.34%	93.15%	100.00%	-
P/EPS	23.99	32.60	21.92	20.50	16.02	17.29	17.53	23.23%
YoY %	-26.41%	48.72%	6.93%	27.97%	-7.35%	-1.37%	-	-
Horiz. %	136.85%	185.97%	125.04%	116.94%	91.39%	98.63%	100.00%	-
EY	4.17	3.07	4.56	4.88	6.24	5.79	5.71	-18.88%
YoY %	35.83%	-32.68%	-6.56%	-21.79%	7.77%	1.40%	-	-
Horiz. %	73.03%	53.77%	79.86%	85.46%	109.28%	101.40%	100.00%	-
DY	1.74	1.96	1.97	1.80	2.20	1.74	3.76	-40.14%
YoY %	-11.22%	-0.51%	9.44%	-18.18%	26.44%	-53.72%	-	-
Horiz. %	46.28%	52.13%	52.39%	47.87%	58.51%	46.28%	100.00%	-
P/NAPS	0.67	0.60	0.72	0.79	0.97	1.22	1.32	-36.34%
YoY %	11.67%	-16.67%	-8.86%	-18.56%	-20.49%	-7.58%	-	-
Horiz. %	50.76%	45.45%	54.55%	59.85%	73.48%	92.42%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 10 May 2024

MQ Trader

MQ Trading Signals

2024-05-13 15:00:00

ADX

Hourly

SELL

2024-05-13 10:00:00

EMA 5

30 Mins

SELL

2024-05-13 10:00:00

ADX

30 Mins

SELL

2024-05-13 10:00:00

EMA 5

Hourly

SELL

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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

294

HLIND

HONG LEONG INDUSTRIES BHD

290

PTRANS

PERAK TRANSIT BERHAD

283

GENTING

GENTING BHD

200

SENDAI

EVERSENDAI CORPORATION BERHAD

188

YTLPOWR

YTL POWER INTERNATIONAL BHD

178

DNEX

DAGANG NEXCHANGE BERHAD

160

TOPGLOV

TOP GLOVE CORPORATION BHD

155

VSTECS

VSTECS BERHAD

145

Daily Stocks

HSI-CXG

0.21

-0.005

239,538,900

HSI-HUT

0.12

-0.025

170,842,600

MMAG

0.365

+0.165

154,822,600

MYEG

0.995

+0.01

106,732,400

TOPGLOV

0.965

+0.015

72,425,900

SENDAI-WA

0.41

+0.085

70,750,900

SENDAI

0.72

+0.105

66,234,100

TWL

0.03

+0.005

65,432,600

AHB

0.16

-0.005

61,515,100

VELESTO

0.285

0.00

59,699,900

More active Stocks

SBAGAN

6.64

+1.04

1,033,000

MPI

32.00

+1.00

199,900

KLUANG

5.96

+0.65

378,500

ALLIANZ-PA

23.00

+0.60

100

2.30

+0.35

35,427,600

PTT

1.58

+0.35

3,025,000

CARLSBG

19.58

+0.28

167,400

HEIM

23.86

+0.28

159,000

DLADY

32.70

+0.28

28,900

CHGP

3.04

+0.27

2,288,300

More gainer Stocks

HSI-HU8

0.13

-0.32

3,000

FBMKLCI-HM5

0.18

-0.17

400

PARAGON

3.40

-0.12

187,100

KUAISHO-C17

0.08

-0.12

58,800

HSTECH-HY

0.055

-0.105

200

AJI

19.00

-0.10

604,100

KLK

22.56

-0.10

592,400

PETDAG

21.36

-0.10

360,800

BKAWAN

20.28

-0.10

15,300

KHIND

2.65

-0.10

2,500

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