[TCHONG] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 13.54%
YoY- -6.12%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 391,398 372,322 385,335 377,878 324,954 371,937 409,153 -2.90%
PBT 25,087 43,245 46,578 34,164 27,912 40,839 48,157 -35.18%
Tax -9,552 -12,746 -13,952 -10,983 -7,496 -11,928 -13,417 -20.21%
NP 15,535 30,499 32,626 23,181 20,416 28,911 34,740 -41.43%
-
NP to SH 15,535 30,499 32,626 23,181 20,416 28,911 34,740 -41.43%
-
Tax Rate 38.08% 29.47% 29.95% 32.15% 26.86% 29.21% 27.86% -
Total Cost 375,863 341,823 352,709 354,697 304,538 343,026 374,413 0.25%
-
Net Worth 668,835 893,472 879,425 879,514 850,666 820,265 806,344 -11.68%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 30,097 - 13,426 - 27,221 - 20,158 30.53%
Div Payout % 193.74% - 41.15% - 133.33% - 58.03% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 668,835 893,472 879,425 879,514 850,666 820,265 806,344 -11.68%
NOSH 668,835 671,784 671,316 681,794 680,533 672,348 671,953 -0.30%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 3.97% 8.19% 8.47% 6.13% 6.28% 7.77% 8.49% -
ROE 2.32% 3.41% 3.71% 2.64% 2.40% 3.52% 4.31% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 58.52 55.42 57.40 55.42 47.75 55.32 60.89 -2.60%
EPS 2.32 4.54 4.86 3.40 3.00 4.30 5.17 -41.30%
DPS 4.50 0.00 2.00 0.00 4.00 0.00 3.00 30.94%
NAPS 1.00 1.33 1.31 1.29 1.25 1.22 1.20 -11.41%
Adjusted Per Share Value based on latest NOSH - 681,794
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 60.04 57.12 59.11 57.97 49.85 57.06 62.77 -2.91%
EPS 2.38 4.68 5.00 3.56 3.13 4.44 5.33 -41.49%
DPS 4.62 0.00 2.06 0.00 4.18 0.00 3.09 30.65%
NAPS 1.026 1.3706 1.3491 1.3492 1.305 1.2583 1.237 -11.69%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.06 1.04 1.36 1.50 1.42 1.27 1.25 -
P/RPS 1.81 1.88 2.37 2.71 2.97 2.30 2.05 -7.94%
P/EPS 45.64 22.91 27.98 44.12 47.33 29.53 24.18 52.55%
EY 2.19 4.37 3.57 2.27 2.11 3.39 4.14 -34.51%
DY 4.25 0.00 1.47 0.00 2.82 0.00 2.40 46.21%
P/NAPS 1.06 0.78 1.04 1.16 1.14 1.04 1.04 1.27%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 11/11/02 13/08/02 28/05/02 28/02/02 15/11/01 22/08/01 -
Price 1.05 1.07 1.17 1.70 1.42 1.35 1.47 -
P/RPS 1.79 1.93 2.04 3.07 2.97 2.44 2.41 -17.94%
P/EPS 45.21 23.57 24.07 50.00 47.33 31.40 28.43 36.12%
EY 2.21 4.24 4.15 2.00 2.11 3.19 3.52 -26.61%
DY 4.29 0.00 1.71 0.00 2.82 0.00 2.04 63.91%
P/NAPS 1.05 0.80 0.89 1.32 1.14 1.11 1.23 -9.98%

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