[TCHONG] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
12-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 5.13%
YoY- 41.6%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 2,725,528 2,385,217 2,354,340 2,348,090 2,166,996 1,677,517 1,610,238 41.98%
PBT 210,808 181,874 187,366 194,226 187,716 149,998 146,952 27.16%
Tax -65,820 -55,054 -54,601 -57,854 -58,004 -43,973 -44,465 29.85%
NP 144,988 126,820 132,765 136,372 129,712 106,025 102,486 25.99%
-
NP to SH 144,988 126,820 132,765 136,372 129,712 106,025 102,486 25.99%
-
Tax Rate 31.22% 30.27% 29.14% 29.79% 30.90% 29.32% 30.26% -
Total Cost 2,580,540 2,258,397 2,221,574 2,211,718 2,037,284 1,571,492 1,507,752 43.03%
-
Net Worth 1,085,400 1,071,957 1,025,223 1,011,403 998,299 965,082 938,195 10.19%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 50,248 22,336 33,490 - 46,913 17,870 -
Div Payout % - 39.62% 16.82% 24.56% - 44.25% 17.44% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 1,085,400 1,071,957 1,025,223 1,011,403 998,299 965,082 938,195 10.19%
NOSH 670,000 669,973 670,080 669,803 669,999 670,195 670,139 -0.01%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 5.32% 5.32% 5.64% 5.81% 5.99% 6.32% 6.36% -
ROE 13.36% 11.83% 12.95% 13.48% 12.99% 10.99% 10.92% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 406.80 356.02 351.35 350.56 323.43 250.30 240.28 42.00%
EPS 21.64 18.93 19.81 20.36 19.36 15.82 15.29 26.03%
DPS 0.00 7.50 3.33 5.00 0.00 7.00 2.67 -
NAPS 1.62 1.60 1.53 1.51 1.49 1.44 1.40 10.20%
Adjusted Per Share Value based on latest NOSH - 669,625
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 418.11 365.90 361.17 360.21 332.43 257.34 247.02 41.98%
EPS 22.24 19.45 20.37 20.92 19.90 16.26 15.72 25.99%
DPS 0.00 7.71 3.43 5.14 0.00 7.20 2.74 -
NAPS 1.6651 1.6444 1.5727 1.5515 1.5314 1.4805 1.4392 10.19%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.84 1.66 1.44 1.22 1.33 1.29 1.27 -
P/RPS 0.45 0.47 0.41 0.35 0.41 0.52 0.53 -10.32%
P/EPS 8.50 8.77 7.27 5.99 6.87 8.15 8.30 1.59%
EY 11.76 11.40 13.76 16.69 14.56 12.26 12.04 -1.55%
DY 0.00 4.52 2.31 4.10 0.00 5.43 2.10 -
P/NAPS 1.14 1.04 0.94 0.81 0.89 0.90 0.91 16.19%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 19/05/05 28/02/05 18/11/04 12/08/04 31/05/04 26/02/04 13/11/03 -
Price 1.73 1.80 1.68 1.30 1.20 1.32 1.24 -
P/RPS 0.43 0.51 0.48 0.37 0.37 0.53 0.52 -11.88%
P/EPS 7.99 9.51 8.48 6.39 6.20 8.34 8.11 -0.98%
EY 12.51 10.52 11.79 15.66 16.13 11.98 12.33 0.96%
DY 0.00 4.17 1.98 3.85 0.00 5.30 2.15 -
P/NAPS 1.07 1.13 1.10 0.86 0.81 0.92 0.89 13.05%

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
Post a Comment