[TCHONG] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
14-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -7.94%
YoY- -12.08%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 1,869,382 1,677,517 1,599,077 1,484,630 1,498,939 1,526,933 1,460,489 17.86%
PBT 164,951 149,998 135,301 136,398 146,886 149,074 151,899 5.64%
Tax -48,567 -43,973 -42,901 -43,279 -46,157 -47,233 -45,177 4.93%
NP 116,384 106,025 92,400 93,119 100,729 101,841 106,722 5.94%
-
NP to SH 116,384 106,025 92,400 93,119 101,150 102,615 107,496 5.43%
-
Tax Rate 29.44% 29.32% 31.71% 31.73% 31.42% 31.68% 29.74% -
Total Cost 1,752,998 1,571,492 1,506,677 1,391,511 1,398,210 1,425,092 1,353,767 18.78%
-
Net Worth 998,299 965,296 939,008 943,098 943,759 668,835 893,472 7.66%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 80,702 80,702 43,765 43,765 43,523 43,523 40,647 57.90%
Div Payout % 69.34% 76.12% 47.37% 47.00% 43.03% 42.41% 37.81% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 998,299 965,296 939,008 943,098 943,759 668,835 893,472 7.66%
NOSH 669,999 670,344 670,720 683,404 688,875 668,835 671,784 -0.17%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 6.23% 6.32% 5.78% 6.27% 6.72% 6.67% 7.31% -
ROE 11.66% 10.98% 9.84% 9.87% 10.72% 15.34% 12.03% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 279.01 250.25 238.41 217.24 217.59 228.30 217.40 18.07%
EPS 17.37 15.82 13.78 13.63 14.68 15.34 16.00 5.62%
DPS 12.05 12.04 6.53 6.40 6.32 6.50 6.00 59.11%
NAPS 1.49 1.44 1.40 1.38 1.37 1.00 1.33 7.85%
Adjusted Per Share Value based on latest NOSH - 683,404
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 286.77 257.34 245.31 227.75 229.94 234.24 224.05 17.86%
EPS 17.85 16.26 14.17 14.28 15.52 15.74 16.49 5.42%
DPS 12.38 12.38 6.71 6.71 6.68 6.68 6.24 57.82%
NAPS 1.5314 1.4808 1.4405 1.4468 1.4478 1.026 1.3706 7.66%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.33 1.29 1.27 1.12 1.05 1.06 1.04 -
P/RPS 0.48 0.52 0.53 0.52 0.48 0.46 0.48 0.00%
P/EPS 7.66 8.16 9.22 8.22 7.15 6.91 6.50 11.55%
EY 13.06 12.26 10.85 12.17 13.98 14.47 15.39 -10.35%
DY 9.06 9.33 5.14 5.72 6.02 6.13 5.77 35.05%
P/NAPS 0.89 0.90 0.91 0.81 0.77 1.06 0.78 9.18%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 26/02/04 13/11/03 14/08/03 21/05/03 26/02/03 11/11/02 -
Price 1.20 1.32 1.24 1.26 1.10 1.05 1.07 -
P/RPS 0.43 0.53 0.52 0.58 0.51 0.46 0.49 -8.33%
P/EPS 6.91 8.35 9.00 9.25 7.49 6.84 6.69 2.17%
EY 14.48 11.98 11.11 10.81 13.35 14.61 14.95 -2.10%
DY 10.04 9.12 5.26 5.08 5.74 6.19 5.61 47.35%
P/NAPS 0.81 0.92 0.89 0.91 0.80 1.05 0.80 0.83%

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