[TCHONG] QoQ 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- 11.21%
YoY- 43.08%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 619,462 591,710 632,296 541,749 469,838 486,769 371,026 40.51%
PBT 41,349 43,938 50,147 46,929 39,784 42,148 36,090 9.44%
Tax -14,103 -12,550 -14,389 -14,501 -10,624 -12,368 -11,074 17.40%
NP 27,246 31,388 35,758 32,428 29,160 29,780 25,016 5.83%
-
NP to SH 27,246 31,388 35,758 32,428 29,160 29,780 25,491 4.51%
-
Tax Rate 34.11% 28.56% 28.69% 30.90% 26.70% 29.34% 30.68% -
Total Cost 592,216 560,322 596,538 509,321 440,678 456,989 346,010 42.85%
-
Net Worth 1,051,247 1,026,146 1,011,134 998,299 965,296 939,008 943,098 7.47%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 33,479 - 16,740 - 33,517 - 13,668 81.21%
Div Payout % 122.88% - 46.82% - 114.94% - 53.62% -
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 1,051,247 1,026,146 1,011,134 998,299 965,296 939,008 943,098 7.47%
NOSH 669,584 670,683 669,625 669,999 670,344 670,720 683,404 -1.34%
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 4.40% 5.30% 5.66% 5.99% 6.21% 6.12% 6.74% -
ROE 2.59% 3.06% 3.54% 3.25% 3.02% 3.17% 2.70% -
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 92.51 88.22 94.43 80.86 70.09 72.57 54.29 42.43%
EPS 4.07 4.68 5.34 4.84 4.35 4.44 3.73 5.96%
DPS 5.00 0.00 2.50 0.00 5.00 0.00 2.00 83.69%
NAPS 1.57 1.53 1.51 1.49 1.44 1.40 1.38 8.93%
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 92.18 88.05 94.09 80.62 69.92 72.44 55.21 40.51%
EPS 4.05 4.67 5.32 4.83 4.34 4.43 3.79 4.50%
DPS 4.98 0.00 2.49 0.00 4.99 0.00 2.03 81.40%
NAPS 1.5644 1.527 1.5047 1.4856 1.4365 1.3973 1.4034 7.47%
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 1.79 1.63 1.29 1.64 1.84 1.75 2.06 -8.90%
P/EPS 40.80 30.77 22.85 27.48 29.66 28.60 30.03 22.55%
EY 2.45 3.25 4.38 3.64 3.37 3.50 3.33 -18.42%
DY 3.01 0.00 2.05 0.00 3.88 0.00 1.79 41.18%
P/NAPS 1.06 0.94 0.81 0.89 0.90 0.91 0.81 19.54%
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 1.95 1.90 1.38 1.48 1.88 1.71 2.32 -10.89%
P/EPS 44.24 35.90 24.34 24.79 30.34 27.93 33.78 19.60%
EY 2.26 2.79 4.11 4.03 3.30 3.58 2.96 -16.39%
DY 2.78 0.00 1.92 0.00 3.79 0.00 1.59 44.88%
P/NAPS 1.15 1.10 0.86 0.81 0.92 0.89 0.91 16.80%

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