[TCHONG] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
13-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 6.41%
YoY- -10.94%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 2,348,090 2,166,996 1,677,517 1,610,238 1,441,820 1,399,536 1,526,933 33.26%
PBT 194,226 187,716 149,998 146,952 136,132 127,904 149,074 19.30%
Tax -57,854 -58,004 -43,973 -44,465 -41,962 -39,628 -47,233 14.49%
NP 136,372 129,712 106,025 102,486 94,170 88,276 101,841 21.51%
-
NP to SH 136,372 129,712 106,025 102,486 96,310 90,656 101,841 21.51%
-
Tax Rate 29.79% 30.90% 29.32% 30.26% 30.82% 30.98% 31.68% -
Total Cost 2,211,718 2,037,284 1,571,492 1,507,752 1,347,650 1,311,260 1,425,092 34.08%
-
Net Worth 1,011,403 998,299 965,082 938,195 945,290 943,759 899,976 8.10%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 33,490 - 46,913 17,870 27,399 - 43,655 -16.21%
Div Payout % 24.56% - 44.25% 17.44% 28.45% - 42.87% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 1,011,403 998,299 965,082 938,195 945,290 943,759 899,976 8.10%
NOSH 669,803 669,999 670,195 670,139 684,992 688,875 671,624 -0.18%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 5.81% 5.99% 6.32% 6.36% 6.53% 6.31% 6.67% -
ROE 13.48% 12.99% 10.99% 10.92% 10.19% 9.61% 11.32% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 350.56 323.43 250.30 240.28 210.49 203.16 227.35 33.50%
EPS 20.36 19.36 15.82 15.29 14.06 13.16 15.16 21.74%
DPS 5.00 0.00 7.00 2.67 4.00 0.00 6.50 -16.06%
NAPS 1.51 1.49 1.44 1.40 1.38 1.37 1.34 8.29%
Adjusted Per Share Value based on latest NOSH - 670,720
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 360.21 332.43 257.34 247.02 221.18 214.70 234.24 33.26%
EPS 20.92 19.90 16.26 15.72 14.77 13.91 15.62 21.52%
DPS 5.14 0.00 7.20 2.74 4.20 0.00 6.70 -16.21%
NAPS 1.5515 1.5314 1.4805 1.4392 1.4501 1.4478 1.3806 8.09%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.22 1.33 1.29 1.27 1.12 1.05 1.06 -
P/RPS 0.35 0.41 0.52 0.53 0.53 0.52 0.47 -17.85%
P/EPS 5.99 6.87 8.15 8.30 7.97 7.98 6.99 -9.78%
EY 16.69 14.56 12.26 12.04 12.55 12.53 14.31 10.81%
DY 4.10 0.00 5.43 2.10 3.57 0.00 6.13 -23.53%
P/NAPS 0.81 0.89 0.90 0.91 0.81 0.77 0.79 1.68%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 12/08/04 31/05/04 26/02/04 13/11/03 14/08/03 21/05/03 26/02/03 -
Price 1.30 1.20 1.32 1.24 1.26 1.10 1.05 -
P/RPS 0.37 0.37 0.53 0.52 0.60 0.54 0.46 -13.52%
P/EPS 6.39 6.20 8.34 8.11 8.96 8.36 6.92 -5.17%
EY 15.66 16.13 11.98 12.33 11.16 11.96 14.44 5.56%
DY 3.85 0.00 5.30 2.15 3.17 0.00 6.19 -27.15%
P/NAPS 0.86 0.81 0.92 0.89 0.91 0.80 0.78 6.73%

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