[TCHONG] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
13-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 16.83%
YoY- -2.36%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 632,296 541,749 469,838 486,769 371,026 349,884 391,398 37.71%
PBT 50,147 46,929 39,784 42,148 36,090 31,976 25,087 58.75%
Tax -14,389 -14,501 -10,624 -12,368 -11,074 -9,907 -9,552 31.44%
NP 35,758 32,428 29,160 29,780 25,016 22,069 15,535 74.41%
-
NP to SH 35,758 32,428 29,160 29,780 25,491 22,664 15,535 74.41%
-
Tax Rate 28.69% 30.90% 26.70% 29.34% 30.68% 30.98% 38.08% -
Total Cost 596,538 509,321 440,678 456,989 346,010 327,815 375,863 36.10%
-
Net Worth 1,011,134 998,299 965,296 939,008 943,098 943,759 668,835 31.75%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 16,740 - 33,517 - 13,668 - 30,097 -32.39%
Div Payout % 46.82% - 114.94% - 53.62% - 193.74% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 1,011,134 998,299 965,296 939,008 943,098 943,759 668,835 31.75%
NOSH 669,625 669,999 670,344 670,720 683,404 688,875 668,835 0.07%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 5.66% 5.99% 6.21% 6.12% 6.74% 6.31% 3.97% -
ROE 3.54% 3.25% 3.02% 3.17% 2.70% 2.40% 2.32% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 94.43 80.86 70.09 72.57 54.29 50.79 58.52 37.61%
EPS 5.34 4.84 4.35 4.44 3.73 3.29 2.32 74.41%
DPS 2.50 0.00 5.00 0.00 2.00 0.00 4.50 -32.44%
NAPS 1.51 1.49 1.44 1.40 1.38 1.37 1.00 31.65%
Adjusted Per Share Value based on latest NOSH - 670,720
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 97.00 83.11 72.08 74.67 56.92 53.67 60.04 37.72%
EPS 5.49 4.97 4.47 4.57 3.91 3.48 2.38 74.66%
DPS 2.57 0.00 5.14 0.00 2.10 0.00 4.62 -32.38%
NAPS 1.5511 1.5314 1.4808 1.4405 1.4468 1.4478 1.026 31.75%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.22 1.33 1.29 1.27 1.12 1.05 1.06 -
P/RPS 1.29 1.64 1.84 1.75 2.06 2.07 1.81 -20.22%
P/EPS 22.85 27.48 29.66 28.60 30.03 31.91 45.64 -36.97%
EY 4.38 3.64 3.37 3.50 3.33 3.13 2.19 58.80%
DY 2.05 0.00 3.88 0.00 1.79 0.00 4.25 -38.52%
P/NAPS 0.81 0.89 0.90 0.91 0.81 0.77 1.06 -16.43%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 12/08/04 31/05/04 26/02/04 13/11/03 14/08/03 21/05/03 26/02/03 -
Price 1.30 1.20 1.32 1.24 1.26 1.10 1.05 -
P/RPS 1.38 1.48 1.88 1.71 2.32 2.17 1.79 -15.93%
P/EPS 24.34 24.79 30.34 27.93 33.78 33.43 45.21 -33.84%
EY 4.11 4.03 3.30 3.58 2.96 2.99 2.21 51.28%
DY 1.92 0.00 3.79 0.00 1.59 0.00 4.29 -41.51%
P/NAPS 0.86 0.81 0.92 0.89 0.91 0.80 1.05 -12.47%

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