[TCHONG] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -69.41%
YoY- 43.08%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 2,385,217 1,765,755 1,174,045 541,749 1,677,517 1,207,679 720,910 121.23%
PBT 181,874 140,525 97,113 46,929 149,998 110,214 68,066 91.98%
Tax -55,054 -40,951 -28,927 -14,501 -43,973 -33,349 -20,981 89.68%
NP 126,820 99,574 68,186 32,428 106,025 76,865 47,085 93.00%
-
NP to SH 126,820 99,574 68,186 32,428 106,025 76,865 48,155 90.14%
-
Tax Rate 30.27% 29.14% 29.79% 30.90% 29.32% 30.26% 30.82% -
Total Cost 2,258,397 1,666,181 1,105,859 509,321 1,571,492 1,130,814 673,825 123.13%
-
Net Worth 1,071,957 1,025,223 1,011,403 998,299 965,082 938,195 945,290 8.70%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 50,248 16,752 16,745 - 46,913 13,402 13,699 136.90%
Div Payout % 39.62% 16.82% 24.56% - 44.25% 17.44% 28.45% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 1,071,957 1,025,223 1,011,403 998,299 965,082 938,195 945,290 8.70%
NOSH 669,973 670,080 669,803 669,999 670,195 670,139 684,992 -1.46%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 5.32% 5.64% 5.81% 5.99% 6.32% 6.36% 6.53% -
ROE 11.83% 9.71% 6.74% 3.25% 10.99% 8.19% 5.09% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 356.02 263.51 175.28 80.86 250.30 180.21 105.24 124.52%
EPS 18.93 14.86 10.18 4.84 15.82 11.47 7.03 92.97%
DPS 7.50 2.50 2.50 0.00 7.00 2.00 2.00 140.40%
NAPS 1.60 1.53 1.51 1.49 1.44 1.40 1.38 10.31%
Adjusted Per Share Value based on latest NOSH - 669,999
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 354.94 262.76 174.71 80.62 249.63 179.71 107.28 121.23%
EPS 18.87 14.82 10.15 4.83 15.78 11.44 7.17 90.06%
DPS 7.48 2.49 2.49 0.00 6.98 1.99 2.04 136.84%
NAPS 1.5952 1.5256 1.5051 1.4856 1.4361 1.3961 1.4067 8.70%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.66 1.44 1.22 1.33 1.29 1.27 1.12 -
P/RPS 0.47 0.55 0.70 1.64 0.52 0.70 1.06 -41.70%
P/EPS 8.77 9.69 11.98 27.48 8.15 11.07 15.93 -32.70%
EY 11.40 10.32 8.34 3.64 12.26 9.03 6.28 48.54%
DY 4.52 1.74 2.05 0.00 5.43 1.57 1.79 84.91%
P/NAPS 1.04 0.94 0.81 0.89 0.90 0.91 0.81 18.04%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 18/11/04 12/08/04 31/05/04 26/02/04 13/11/03 14/08/03 -
Price 1.80 1.68 1.30 1.20 1.32 1.24 1.26 -
P/RPS 0.51 0.64 0.74 1.48 0.53 0.69 1.20 -43.32%
P/EPS 9.51 11.31 12.77 24.79 8.34 10.81 17.92 -34.32%
EY 10.52 8.85 7.83 4.03 11.98 9.25 5.58 52.31%
DY 4.17 1.49 1.92 0.00 5.30 1.61 1.59 89.62%
P/NAPS 1.13 1.10 0.86 0.81 0.92 0.89 0.91 15.45%

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