[TCHONG] YoY TTM Result on 30-Sep-2014 [#3]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

26-Nov-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Sep-2014 [#3]

Profit Trend

QoQ- -15.29%

YoY- -31.33%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
TTM Result
Revenue	4,538,244	5,568,632	5,470,201	4,850,499	5,025,642	3,786,964	3,815,450	2.93%
YoY %	-18.50%	1.80%	12.78%	-3.48%	32.71%	-0.75%	-	-
Horiz. %	118.94%	145.95%	143.37%	127.13%	131.72%	99.25%	100.00%	-
PBT	-73,983	-43,527	119,653	251,182	338,980	196,715	325,400	-
YoY %	-69.97%	-136.38%	-52.36%	-25.90%	72.32%	-39.55%	-	-
Horiz. %	-22.74%	-13.38%	36.77%	77.19%	104.17%	60.45%	100.00%	-
Tax	-16,829	-11,810	-44,548	-72,489	-114,509	-59,727	-88,288	-24.11%
YoY %	-42.50%	73.49%	38.55%	36.70%	-91.72%	32.35%	-	-
Horiz. %	19.06%	13.38%	50.46%	82.11%	129.70%	67.65%	100.00%	-
NP	-90,812	-55,337	75,105	178,693	224,471	136,988	237,112	-
YoY %	-64.11%	-173.68%	-57.97%	-20.39%	63.86%	-42.23%	-	-
Horiz. %	-38.30%	-23.34%	31.67%	75.36%	94.67%	57.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-80,055	-51,119	78,355	165,025	240,330	138,486	237,171	-
YoY %	-56.61%	-165.24%	-52.52%	-31.33%	73.54%	-41.61%	-	-
Horiz. %	-33.75%	-21.55%	33.04%	69.58%	101.33%	58.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	37.23%	28.86%	33.78%	30.36%	27.13%	-
YoY %	-	-	29.00%	-14.56%	11.26%	11.91%	-	-
Horiz. %	-	-	137.23%	106.38%	124.51%	111.91%	100.00%	-
Total Cost	4,629,056	5,623,969	5,395,096	4,671,806	4,801,171	3,649,976	3,578,338	4.38%
YoY %	-17.69%	4.24%	15.48%	-2.69%	31.54%	2.00%	-	-
Horiz. %	129.36%	157.17%	150.77%	130.56%	134.17%	102.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,786,866	2,702,028	2,794,064	2,714,724	2,023,948	1,892,409	1,807,723	7.47%
YoY %	3.14%	-3.29%	2.92%	34.13%	6.95%	4.68%	-	-
Horiz. %	154.16%	149.47%	154.56%	150.17%	111.96%	104.68%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	13,053	26,200	32,599	58,754	137,047	78,675	78,315	-25.79%
YoY %	-50.18%	-19.63%	-44.52%	-57.13%	74.19%	0.46%	-	-
Horiz. %	16.67%	33.45%	41.63%	75.02%	174.99%	100.46%	100.00%	-
Div Payout %	0.00%	0.00%	41.60%	35.60%	57.02%	56.81%	33.02%	-
YoY %	0.00%	0.00%	16.85%	-37.57%	0.37%	72.05%	-	-
Horiz. %	0.00%	0.00%	125.98%	107.81%	172.68%	172.05%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	2,786,866	2,702,028	2,794,064	2,714,724	2,023,948	1,892,409	1,807,723	7.47%
YoY %	3.14%	-3.29%	2.92%	34.13%	6.95%	4.68%	-	-
Horiz. %	154.16%	149.47%	154.56%	150.17%	111.96%	104.68%	100.00%	-
NOSH	672,000	652,664	652,818	644,827	652,886	652,554	652,607	0.48%
YoY %	2.96%	-0.02%	1.24%	-1.23%	0.05%	-0.01%	-	-
Horiz. %	102.97%	100.01%	100.03%	98.81%	100.04%	99.99%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	-2.00%	-0.99%	1.37%	3.68%	4.47%	3.62%	6.21%	-
YoY %	-102.02%	-172.26%	-62.77%	-17.67%	23.48%	-41.71%	-	-
Horiz. %	-32.21%	-15.94%	22.06%	59.26%	71.98%	58.29%	100.00%	-
ROE	-2.87%	-1.89%	2.80%	6.08%	11.87%	7.32%	13.12%	-
YoY %	-51.85%	-167.50%	-53.95%	-48.78%	62.16%	-44.21%	-	-
Horiz. %	-21.88%	-14.41%	21.34%	46.34%	90.47%	55.79%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	695.34	853.22	837.94	752.22	769.76	580.33	584.65	2.92%
YoY %	-18.50%	1.82%	11.40%	-2.28%	32.64%	-0.74%	-	-
Horiz. %	118.93%	145.94%	143.32%	128.66%	131.66%	99.26%	100.00%	-
EPS	-12.27	-7.83	12.00	25.59	36.81	21.22	36.34	-
YoY %	-56.70%	-165.25%	-53.11%	-30.48%	73.47%	-41.61%	-	-
Horiz. %	-33.76%	-21.55%	33.02%	70.42%	101.29%	58.39%	100.00%	-
DPS	2.00	4.00	5.00	9.00	21.00	12.00	12.00	-25.79%
YoY %	-50.00%	-20.00%	-44.44%	-57.14%	75.00%	0.00%	-	-
Horiz. %	16.67%	33.33%	41.67%	75.00%	175.00%	100.00%	100.00%	-
NAPS	4.27	4.14	4.28	4.21	3.10	2.90	2.77	7.47%
YoY %	3.14%	-3.27%	1.66%	35.81%	6.90%	4.69%	-	-
Horiz. %	154.15%	149.46%	154.51%	151.99%	111.91%	104.69%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 644,827
RPS	675.33	828.67	814.02	721.80	747.86	563.54	567.78	2.93%
YoY %	-18.50%	1.80%	12.78%	-3.48%	32.71%	-0.75%	-	-
Horiz. %	118.94%	145.95%	143.37%	127.13%	131.72%	99.25%	100.00%	-
EPS	-11.91	-7.61	11.66	24.56	35.76	20.61	35.29	-
YoY %	-56.50%	-165.27%	-52.52%	-31.32%	73.51%	-41.60%	-	-
Horiz. %	-33.75%	-21.56%	33.04%	69.59%	101.33%	58.40%	100.00%	-
DPS	1.94	3.90	4.85	8.74	20.39	11.71	11.65	-25.80%
YoY %	-50.26%	-19.59%	-44.51%	-57.14%	74.12%	0.52%	-	-
Horiz. %	16.65%	33.48%	41.63%	75.02%	175.02%	100.52%	100.00%	-
NAPS	4.1471	4.0209	4.1578	4.0398	3.0118	2.8161	2.6901	7.47%
YoY %	3.14%	-3.29%	2.92%	34.13%	6.95%	4.68%	-	-
Horiz. %	154.16%	149.47%	154.56%	150.17%	111.96%	104.68%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	1.74	1.93	2.40	4.57	6.27	4.66	4.49	-
P/RPS	0.25	0.23	0.29	0.61	0.81	0.80	0.77	-17.08%
YoY %	8.70%	-20.69%	-52.46%	-24.69%	1.25%	3.90%	-	-
Horiz. %	32.47%	29.87%	37.66%	79.22%	105.19%	103.90%	100.00%	-
P/EPS	-14.19	-24.64	20.00	17.86	17.03	21.96	12.35	-
YoY %	42.41%	-223.20%	11.98%	4.87%	-22.45%	77.81%	-	-
Horiz. %	-114.90%	-199.51%	161.94%	144.62%	137.89%	177.81%	100.00%	-
EY	-7.05	-4.06	5.00	5.60	5.87	4.55	8.09	-
YoY %	-73.65%	-181.20%	-10.71%	-4.60%	29.01%	-43.76%	-	-
Horiz. %	-87.14%	-50.19%	61.80%	69.22%	72.56%	56.24%	100.00%	-
DY	1.15	2.07	2.08	1.97	3.35	2.58	2.67	-13.08%
YoY %	-44.44%	-0.48%	5.58%	-41.19%	29.84%	-3.37%	-	-
Horiz. %	43.07%	77.53%	77.90%	73.78%	125.47%	96.63%	100.00%	-
P/NAPS	0.41	0.47	0.56	1.09	2.02	1.61	1.62	-20.45%
YoY %	-12.77%	-16.07%	-48.62%	-46.04%	25.47%	-0.62%	-	-
Horiz. %	25.31%	29.01%	34.57%	67.28%	124.69%	99.38%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	28/11/17	28/11/16	18/11/15	26/11/14	20/11/13	28/11/12	17/11/11	-
Price	1.51	1.85	2.88	4.10	6.40	4.44	4.43	-
P/RPS	0.22	0.22	0.34	0.55	0.83	0.77	0.76	-18.65%
YoY %	0.00%	-35.29%	-38.18%	-33.73%	7.79%	1.32%	-	-
Horiz. %	28.95%	28.95%	44.74%	72.37%	109.21%	101.32%	100.00%	-
P/EPS	-12.31	-23.62	23.99	16.02	17.39	20.92	12.19	-
YoY %	47.88%	-198.46%	49.75%	-7.88%	-16.87%	71.62%	-	-
Horiz. %	-100.98%	-193.77%	196.80%	131.42%	142.66%	171.62%	100.00%	-
EY	-8.12	-4.23	4.17	6.24	5.75	4.78	8.20	-
YoY %	-91.96%	-201.44%	-33.17%	8.52%	20.29%	-41.71%	-	-
Horiz. %	-99.02%	-51.59%	50.85%	76.10%	70.12%	58.29%	100.00%	-
DY	1.32	2.16	1.74	2.20	3.28	2.70	2.71	-11.28%
YoY %	-38.89%	24.14%	-20.91%	-32.93%	21.48%	-0.37%	-	-
Horiz. %	48.71%	79.70%	64.21%	81.18%	121.03%	99.63%	100.00%	-
P/NAPS	0.35	0.45	0.67	0.97	2.06	1.53	1.60	-22.35%
YoY %	-22.22%	-32.84%	-30.93%	-52.91%	34.64%	-4.38%	-	-
Horiz. %	21.87%	28.12%	41.88%	60.62%	128.75%	95.62%	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

New IPO: UUE HOLDINGS BERHAD

MQ Trader

MQ Trading Signals

2024-06-06 12:00:00

EMA 5

5 Mins

BUY

2024-06-06 12:00:00

ADX

5 Mins

BUY

2024-06-06 12:00:00

VOLUME BREAKOUT

5 Mins

BUY

2024-06-06 12:00:00

VOLUME BREAKOUT

Hourly

BUY

2024-06-06 12:00:00

TURTLE SYSTEM 20

Hourly

BUY

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

DNEX

DAGANG NEXCHANGE BERHAD

392

JCY

JCY INTERNATIONAL BERHAD

376

MPI

MALAYSIAN PACIFIC INDUSTRIES

316

YTLPOWR

YTL POWER INTERNATIONAL BHD

315

PTRANS

PERAK TRANSIT BERHAD

304

HLIND

HONG LEONG INDUSTRIES BHD

292

NOTION

NOTION VTEC BHD

283

GENTING

GENTING BHD

264

GENM

GENTING MALAYSIA BERHAD

239

Daily Stocks

HSI-HU8

0.115

-0.01

189,607,300

INIX-OR

0.02

0.00

141,839,900

WCT

0.805

+0.18

114,609,600

HSI-CV7

0.16

+0.005

106,448,700

JCY

0.66

+0.045

87,190,100

EDUSPEC-OR

0.005

0.00

75,002,700

SNS

0.675

+0.025

70,629,000

KGW

0.225

+0.015

60,520,300

E&O-LR

0.055

+0.01

56,261,700

SEALINK

0.345

+0.045

55,180,500

More active Stocks

DLADY

38.58

+1.22

36,900

NESTLE

124.90

+0.90

7,400

TENAGA

13.70

+0.44

9,384,300

MPI

38.34

+0.34

65,600

BLDPLNT

10.90

+0.30

1,100

PANAMY

20.68

+0.20

8,100

WCT

0.805

+0.18

114,609,600

PIE

6.19

+0.16

642,100

WCT-C22

0.23

+0.155

11,381,500

GTRONIC

1.48

+0.15

22,299,400

More gainer Stocks

PETDAG

18.24

-0.46

306,600

APOLLO

7.16

-0.29

41,900

ORIENT

6.97

-0.18

1,220,900

KLK

20.92

-0.18

652,500

NPC

1.80

-0.15

3,000

CHGP

2.50

-0.14

1,164,800

AJI

15.66

-0.12

100,100

KUAISHO-C17

0.08

-0.12

58,800

ASTRO-C62

0.04

-0.11

202,000

MBSB-C69

0.045

-0.105

568,000

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