[TCHONG] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -11.5%
YoY- -6.36%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 1,610,238 1,441,820 1,399,536 1,526,933 1,514,046 1,526,426 1,511,512 4.30%
PBT 146,952 136,132 127,904 149,074 165,316 161,484 136,656 4.95%
Tax -44,465 -41,962 -39,628 -47,233 -50,241 -49,870 -43,932 0.80%
NP 102,486 94,170 88,276 101,841 115,074 111,614 92,724 6.89%
-
NP to SH 102,486 96,310 90,656 101,841 115,074 111,614 92,724 6.89%
-
Tax Rate 30.26% 30.82% 30.98% 31.68% 30.39% 30.88% 32.15% -
Total Cost 1,507,752 1,347,650 1,311,260 1,425,092 1,398,972 1,414,812 1,418,788 4.13%
-
Net Worth 938,195 945,290 943,759 899,976 893,979 880,809 866,043 5.47%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 17,870 27,399 - 43,655 358 26,894 - -
Div Payout % 17.44% 28.45% - 42.87% 0.31% 24.10% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 938,195 945,290 943,759 899,976 893,979 880,809 866,043 5.47%
NOSH 670,139 684,992 688,875 671,624 672,165 672,373 671,351 -0.12%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 6.36% 6.53% 6.31% 6.67% 7.60% 7.31% 6.13% -
ROE 10.92% 10.19% 9.61% 11.32% 12.87% 12.67% 10.71% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 240.28 210.49 203.16 227.35 225.25 227.02 225.14 4.43%
EPS 15.29 14.06 13.16 15.16 17.12 16.60 0.00 -
DPS 2.67 4.00 0.00 6.50 0.05 4.00 0.00 -
NAPS 1.40 1.38 1.37 1.34 1.33 1.31 1.29 5.60%
Adjusted Per Share Value based on latest NOSH - 668,835
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 239.62 214.56 208.26 227.22 225.30 227.15 224.93 4.30%
EPS 15.25 14.33 13.49 15.15 17.12 16.61 13.80 6.88%
DPS 2.66 4.08 0.00 6.50 0.05 4.00 0.00 -
NAPS 1.3961 1.4067 1.4044 1.3393 1.3303 1.3107 1.2888 5.47%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.27 1.12 1.05 1.06 1.04 1.36 1.50 -
P/RPS 0.53 0.53 0.52 0.47 0.46 0.60 0.67 -14.45%
P/EPS 8.30 7.97 7.98 6.99 6.07 8.19 10.86 -16.39%
EY 12.04 12.55 12.53 14.31 16.46 12.21 9.21 19.53%
DY 2.10 3.57 0.00 6.13 0.05 2.94 0.00 -
P/NAPS 0.91 0.81 0.77 0.79 0.78 1.04 1.16 -14.92%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 13/11/03 14/08/03 21/05/03 26/02/03 11/11/02 13/08/02 28/05/02 -
Price 1.24 1.26 1.10 1.05 1.07 1.17 1.70 -
P/RPS 0.52 0.60 0.54 0.46 0.48 0.52 0.76 -22.33%
P/EPS 8.11 8.96 8.36 6.92 6.25 7.05 12.31 -24.26%
EY 12.33 11.16 11.96 14.44 16.00 14.19 8.12 32.07%
DY 2.15 3.17 0.00 6.19 0.05 3.42 0.00 -
P/NAPS 0.89 0.91 0.80 0.78 0.80 0.89 1.32 -23.09%

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