[TCHONG] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
11-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 54.65%
YoY- -2.31%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 720,910 349,884 1,526,933 1,135,535 763,213 377,878 1,500,585 -38.74%
PBT 68,066 31,976 149,074 123,987 80,742 34,164 152,353 -41.64%
Tax -20,981 -9,907 -47,233 -37,681 -24,935 -10,983 -43,594 -38.66%
NP 47,085 22,069 101,841 86,306 55,807 23,181 108,759 -42.85%
-
NP to SH 48,155 22,664 101,841 86,306 55,807 23,181 108,759 -41.99%
-
Tax Rate 30.82% 30.98% 31.68% 30.39% 30.88% 32.15% 28.61% -
Total Cost 673,825 327,815 1,425,092 1,049,229 707,406 354,697 1,391,826 -38.42%
-
Net Worth 945,290 943,759 899,976 893,979 880,809 866,043 839,189 8.28%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 13,699 - 43,655 268 13,447 - 46,994 -56.13%
Div Payout % 28.45% - 42.87% 0.31% 24.10% - 43.21% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 945,290 943,759 899,976 893,979 880,809 866,043 839,189 8.28%
NOSH 684,992 688,875 671,624 672,165 672,373 671,351 671,351 1.35%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 6.53% 6.31% 6.67% 7.60% 7.31% 6.13% 7.25% -
ROE 5.09% 2.40% 11.32% 9.65% 6.34% 2.68% 12.96% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 105.24 50.79 227.35 168.94 113.51 56.29 223.52 -39.56%
EPS 7.03 3.29 15.16 12.84 8.30 0.00 16.20 -42.76%
DPS 2.00 0.00 6.50 0.04 2.00 0.00 7.00 -56.71%
NAPS 1.38 1.37 1.34 1.33 1.31 1.29 1.25 6.83%
Adjusted Per Share Value based on latest NOSH - 671,784
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 110.59 53.67 234.24 174.20 117.08 57.97 230.20 -38.74%
EPS 7.39 3.48 15.62 13.24 8.56 3.56 16.68 -41.97%
DPS 2.10 0.00 6.70 0.04 2.06 0.00 7.21 -56.15%
NAPS 1.4501 1.4478 1.3806 1.3714 1.3512 1.3286 1.2874 8.28%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.12 1.05 1.06 1.04 1.36 1.50 1.42 -
P/RPS 1.06 2.07 0.47 0.62 1.20 2.66 0.64 40.11%
P/EPS 15.93 31.91 6.99 8.10 16.39 43.44 8.77 49.03%
EY 6.28 3.13 14.31 12.35 6.10 2.30 11.41 -32.91%
DY 1.79 0.00 6.13 0.04 1.47 0.00 4.93 -49.19%
P/NAPS 0.81 0.77 0.79 0.78 1.04 1.16 1.14 -20.42%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 14/08/03 21/05/03 26/02/03 11/11/02 13/08/02 28/05/02 28/02/02 -
Price 1.26 1.10 1.05 1.07 1.17 1.70 1.42 -
P/RPS 1.20 2.17 0.46 0.63 1.03 3.02 0.64 52.23%
P/EPS 17.92 33.43 6.92 8.33 14.10 49.23 8.77 61.23%
EY 5.58 2.99 14.44 12.00 7.09 2.03 11.41 -38.00%
DY 1.59 0.00 6.19 0.04 1.71 0.00 4.93 -53.06%
P/NAPS 0.91 0.80 0.78 0.80 0.89 1.32 1.14 -13.98%

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