[TCHONG] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 37.94%
YoY- 4.11%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 1,765,755 1,174,045 541,749 1,677,517 1,207,679 720,910 349,884 193.35%
PBT 140,525 97,113 46,929 149,998 110,214 68,066 31,976 167.57%
Tax -40,951 -28,927 -14,501 -43,973 -33,349 -20,981 -9,907 156.89%
NP 99,574 68,186 32,428 106,025 76,865 47,085 22,069 172.30%
-
NP to SH 99,574 68,186 32,428 106,025 76,865 48,155 22,664 167.52%
-
Tax Rate 29.14% 29.79% 30.90% 29.32% 30.26% 30.82% 30.98% -
Total Cost 1,666,181 1,105,859 509,321 1,571,492 1,130,814 673,825 327,815 194.74%
-
Net Worth 1,025,223 1,011,403 998,299 965,082 938,195 945,290 943,759 5.65%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 16,752 16,745 - 46,913 13,402 13,699 - -
Div Payout % 16.82% 24.56% - 44.25% 17.44% 28.45% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 1,025,223 1,011,403 998,299 965,082 938,195 945,290 943,759 5.65%
NOSH 670,080 669,803 669,999 670,195 670,139 684,992 688,875 -1.82%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 5.64% 5.81% 5.99% 6.32% 6.36% 6.53% 6.31% -
ROE 9.71% 6.74% 3.25% 10.99% 8.19% 5.09% 2.40% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 263.51 175.28 80.86 250.30 180.21 105.24 50.79 198.79%
EPS 14.86 10.18 4.84 15.82 11.47 7.03 3.29 172.49%
DPS 2.50 2.50 0.00 7.00 2.00 2.00 0.00 -
NAPS 1.53 1.51 1.49 1.44 1.40 1.38 1.37 7.62%
Adjusted Per Share Value based on latest NOSH - 670,344
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 270.88 180.10 83.11 257.34 185.26 110.59 53.67 193.37%
EPS 15.28 10.46 4.97 16.26 11.79 7.39 3.48 167.41%
DPS 2.57 2.57 0.00 7.20 2.06 2.10 0.00 -
NAPS 1.5727 1.5515 1.5314 1.4805 1.4392 1.4501 1.4478 5.65%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.44 1.22 1.33 1.29 1.27 1.12 1.05 -
P/RPS 0.55 0.70 1.64 0.52 0.70 1.06 2.07 -58.57%
P/EPS 9.69 11.98 27.48 8.15 11.07 15.93 31.91 -54.72%
EY 10.32 8.34 3.64 12.26 9.03 6.28 3.13 121.04%
DY 1.74 2.05 0.00 5.43 1.57 1.79 0.00 -
P/NAPS 0.94 0.81 0.89 0.90 0.91 0.81 0.77 14.18%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 18/11/04 12/08/04 31/05/04 26/02/04 13/11/03 14/08/03 21/05/03 -
Price 1.68 1.30 1.20 1.32 1.24 1.26 1.10 -
P/RPS 0.64 0.74 1.48 0.53 0.69 1.20 2.17 -55.59%
P/EPS 11.31 12.77 24.79 8.34 10.81 17.92 33.43 -51.35%
EY 8.85 7.83 4.03 11.98 9.25 5.58 2.99 105.74%
DY 1.49 1.92 0.00 5.30 1.61 1.59 0.00 -
P/NAPS 1.10 0.86 0.81 0.92 0.89 0.91 0.80 23.58%

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