[TCHONG] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
14-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 112.47%
YoY- -13.71%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 541,749 1,677,517 1,207,679 720,910 349,884 1,526,933 1,135,535 -38.91%
PBT 46,929 149,998 110,214 68,066 31,976 149,074 123,987 -47.64%
Tax -14,501 -43,973 -33,349 -20,981 -9,907 -47,233 -37,681 -47.06%
NP 32,428 106,025 76,865 47,085 22,069 101,841 86,306 -47.89%
-
NP to SH 32,428 106,025 76,865 48,155 22,664 101,841 86,306 -47.89%
-
Tax Rate 30.90% 29.32% 30.26% 30.82% 30.98% 31.68% 30.39% -
Total Cost 509,321 1,571,492 1,130,814 673,825 327,815 1,425,092 1,049,229 -38.20%
-
Net Worth 998,299 965,082 938,195 945,290 943,759 899,976 893,979 7.62%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 46,913 13,402 13,699 - 43,655 268 -
Div Payout % - 44.25% 17.44% 28.45% - 42.87% 0.31% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 998,299 965,082 938,195 945,290 943,759 899,976 893,979 7.62%
NOSH 669,999 670,195 670,139 684,992 688,875 671,624 672,165 -0.21%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 5.99% 6.32% 6.36% 6.53% 6.31% 6.67% 7.60% -
ROE 3.25% 10.99% 8.19% 5.09% 2.40% 11.32% 9.65% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 80.86 250.30 180.21 105.24 50.79 227.35 168.94 -38.78%
EPS 4.84 15.82 11.47 7.03 3.29 15.16 12.84 -47.78%
DPS 0.00 7.00 2.00 2.00 0.00 6.50 0.04 -
NAPS 1.49 1.44 1.40 1.38 1.37 1.34 1.33 7.85%
Adjusted Per Share Value based on latest NOSH - 683,404
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 83.11 257.34 185.26 110.59 53.67 234.24 174.20 -38.91%
EPS 4.97 16.26 11.79 7.39 3.48 15.62 13.24 -47.93%
DPS 0.00 7.20 2.06 2.10 0.00 6.70 0.04 -
NAPS 1.5314 1.4805 1.4392 1.4501 1.4478 1.3806 1.3714 7.62%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.33 1.29 1.27 1.12 1.05 1.06 1.04 -
P/RPS 1.64 0.52 0.70 1.06 2.07 0.47 0.62 91.15%
P/EPS 27.48 8.15 11.07 15.93 31.91 6.99 8.10 125.61%
EY 3.64 12.26 9.03 6.28 3.13 14.31 12.35 -55.67%
DY 0.00 5.43 1.57 1.79 0.00 6.13 0.04 -
P/NAPS 0.89 0.90 0.91 0.81 0.77 0.79 0.78 9.18%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 26/02/04 13/11/03 14/08/03 21/05/03 26/02/03 11/11/02 -
Price 1.20 1.32 1.24 1.26 1.10 1.05 1.07 -
P/RPS 1.48 0.53 0.69 1.20 2.17 0.46 0.63 76.62%
P/EPS 24.79 8.34 10.81 17.92 33.43 6.92 8.33 106.75%
EY 4.03 11.98 9.25 5.58 2.99 14.44 12.00 -51.65%
DY 0.00 5.30 1.61 1.59 0.00 6.19 0.04 -
P/NAPS 0.81 0.92 0.89 0.91 0.80 0.78 0.80 0.83%

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