[TCHONG] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -49.06%
YoY- -23.91%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 486,769 371,026 349,884 391,398 372,322 385,335 377,878 18.37%
PBT 42,148 36,090 31,976 25,087 43,245 46,578 34,164 15.01%
Tax -12,368 -11,074 -9,907 -9,552 -12,746 -13,952 -10,983 8.23%
NP 29,780 25,016 22,069 15,535 30,499 32,626 23,181 18.15%
-
NP to SH 29,780 25,491 22,664 15,535 30,499 32,626 23,181 18.15%
-
Tax Rate 29.34% 30.68% 30.98% 38.08% 29.47% 29.95% 32.15% -
Total Cost 456,989 346,010 327,815 375,863 341,823 352,709 354,697 18.38%
-
Net Worth 939,008 943,098 943,759 668,835 893,472 879,425 879,514 4.45%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 13,668 - 30,097 - 13,426 - -
Div Payout % - 53.62% - 193.74% - 41.15% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 939,008 943,098 943,759 668,835 893,472 879,425 879,514 4.45%
NOSH 670,720 683,404 688,875 668,835 671,784 671,316 681,794 -1.08%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 6.12% 6.74% 6.31% 3.97% 8.19% 8.47% 6.13% -
ROE 3.17% 2.70% 2.40% 2.32% 3.41% 3.71% 2.64% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 72.57 54.29 50.79 58.52 55.42 57.40 55.42 19.67%
EPS 4.44 3.73 3.29 2.32 4.54 4.86 3.40 19.45%
DPS 0.00 2.00 0.00 4.50 0.00 2.00 0.00 -
NAPS 1.40 1.38 1.37 1.00 1.33 1.31 1.29 5.60%
Adjusted Per Share Value based on latest NOSH - 668,835
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 74.67 56.92 53.67 60.04 57.12 59.11 57.97 18.36%
EPS 4.57 3.91 3.48 2.38 4.68 5.00 3.56 18.09%
DPS 0.00 2.10 0.00 4.62 0.00 2.06 0.00 -
NAPS 1.4405 1.4468 1.4478 1.026 1.3706 1.3491 1.3492 4.45%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.27 1.12 1.05 1.06 1.04 1.36 1.50 -
P/RPS 1.75 2.06 2.07 1.81 1.88 2.37 2.71 -25.27%
P/EPS 28.60 30.03 31.91 45.64 22.91 27.98 44.12 -25.07%
EY 3.50 3.33 3.13 2.19 4.37 3.57 2.27 33.42%
DY 0.00 1.79 0.00 4.25 0.00 1.47 0.00 -
P/NAPS 0.91 0.81 0.77 1.06 0.78 1.04 1.16 -14.92%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 13/11/03 14/08/03 21/05/03 26/02/03 11/11/02 13/08/02 28/05/02 -
Price 1.24 1.26 1.10 1.05 1.07 1.17 1.70 -
P/RPS 1.71 2.32 2.17 1.79 1.93 2.04 3.07 -32.27%
P/EPS 27.93 33.78 33.43 45.21 23.57 24.07 50.00 -32.14%
EY 3.58 2.96 2.99 2.21 4.24 4.15 2.00 47.37%
DY 0.00 1.59 0.00 4.29 0.00 1.71 0.00 -
P/NAPS 0.89 0.91 0.80 1.05 0.80 0.89 1.32 -23.09%

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