[TCHONG] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 45.89%
YoY- -2.23%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 469,838 486,769 371,026 349,884 391,398 372,322 385,335 14.09%
PBT 39,784 42,148 36,090 31,976 25,087 43,245 46,578 -9.95%
Tax -10,624 -12,368 -11,074 -9,907 -9,552 -12,746 -13,952 -16.57%
NP 29,160 29,780 25,016 22,069 15,535 30,499 32,626 -7.19%
-
NP to SH 29,160 29,780 25,491 22,664 15,535 30,499 32,626 -7.19%
-
Tax Rate 26.70% 29.34% 30.68% 30.98% 38.08% 29.47% 29.95% -
Total Cost 440,678 456,989 346,010 327,815 375,863 341,823 352,709 15.95%
-
Net Worth 965,296 939,008 943,098 943,759 668,835 893,472 879,425 6.38%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 33,517 - 13,668 - 30,097 - 13,426 83.71%
Div Payout % 114.94% - 53.62% - 193.74% - 41.15% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 965,296 939,008 943,098 943,759 668,835 893,472 879,425 6.38%
NOSH 670,344 670,720 683,404 688,875 668,835 671,784 671,316 -0.09%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 6.21% 6.12% 6.74% 6.31% 3.97% 8.19% 8.47% -
ROE 3.02% 3.17% 2.70% 2.40% 2.32% 3.41% 3.71% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 70.09 72.57 54.29 50.79 58.52 55.42 57.40 14.20%
EPS 4.35 4.44 3.73 3.29 2.32 4.54 4.86 -7.10%
DPS 5.00 0.00 2.00 0.00 4.50 0.00 2.00 83.89%
NAPS 1.44 1.40 1.38 1.37 1.00 1.33 1.31 6.49%
Adjusted Per Share Value based on latest NOSH - 688,875
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 72.08 74.67 56.92 53.67 60.04 57.12 59.11 14.09%
EPS 4.47 4.57 3.91 3.48 2.38 4.68 5.00 -7.17%
DPS 5.14 0.00 2.10 0.00 4.62 0.00 2.06 83.65%
NAPS 1.4808 1.4405 1.4468 1.4478 1.026 1.3706 1.3491 6.38%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.29 1.27 1.12 1.05 1.06 1.04 1.36 -
P/RPS 1.84 1.75 2.06 2.07 1.81 1.88 2.37 -15.48%
P/EPS 29.66 28.60 30.03 31.91 45.64 22.91 27.98 3.95%
EY 3.37 3.50 3.33 3.13 2.19 4.37 3.57 -3.76%
DY 3.88 0.00 1.79 0.00 4.25 0.00 1.47 90.65%
P/NAPS 0.90 0.91 0.81 0.77 1.06 0.78 1.04 -9.16%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 13/11/03 14/08/03 21/05/03 26/02/03 11/11/02 13/08/02 -
Price 1.32 1.24 1.26 1.10 1.05 1.07 1.17 -
P/RPS 1.88 1.71 2.32 2.17 1.79 1.93 2.04 -5.28%
P/EPS 30.34 27.93 33.78 33.43 45.21 23.57 24.07 16.63%
EY 3.30 3.58 2.96 2.99 2.21 4.24 4.15 -14.13%
DY 3.79 0.00 1.59 0.00 4.29 0.00 1.71 69.74%
P/NAPS 0.92 0.89 0.91 0.80 1.05 0.80 0.89 2.22%

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