[TCHONG] QoQ TTM Result on 30-Sep-2002 [#3]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

11-Nov-2002

Admission Sponsor

Sponsor

Financial Year

31-Dec-2002

Quarter

30-Sep-2002 [#3]

Profit Trend

QoQ- 1.5%

YoY- -3.02%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
TTM Result
Revenue	1,484,630	1,498,939	1,526,933	1,460,489	1,460,104	1,483,922	1,500,585	-0.71%
YoY %	-0.95%	-1.83%	4.55%	0.03%	-1.61%	-1.11%	-	-
Horiz. %	98.94%	99.89%	101.76%	97.33%	97.30%	98.89%	100.00%	-
PBT	136,398	146,886	149,074	151,899	149,493	151,072	152,353	-7.12%
YoY %	-7.14%	-1.47%	-1.86%	1.61%	-1.05%	-0.84%	-	-
Horiz. %	89.53%	96.41%	97.85%	99.70%	98.12%	99.16%	100.00%	-
Tax	-43,279	-46,157	-47,233	-45,177	-44,359	-43,824	-43,594	-0.48%
YoY %	6.24%	2.28%	-4.55%	-1.84%	-1.22%	-0.53%	-	-
Horiz. %	99.28%	105.88%	108.35%	103.63%	101.75%	100.53%	100.00%	-
NP	93,119	100,729	101,841	106,722	105,134	107,248	108,759	-9.85%
YoY %	-7.55%	-1.09%	-4.57%	1.51%	-1.97%	-1.39%	-	-
Horiz. %	85.62%	92.62%	93.64%	98.13%	96.67%	98.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	93,119	101,150	102,615	107,496	105,908	107,601	108,759	-9.85%
YoY %	-7.94%	-1.43%	-4.54%	1.50%	-1.57%	-1.06%	-	-
Horiz. %	85.62%	93.00%	94.35%	98.84%	97.38%	98.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.73%	31.42%	31.68%	29.74%	29.67%	29.01%	28.61%	-
YoY %	0.99%	-0.82%	6.52%	0.24%	2.28%	1.40%	-	-
Horiz. %	110.91%	109.82%	110.73%	103.95%	103.70%	101.40%	100.00%	-
Total Cost	1,391,511	1,398,210	1,425,092	1,353,767	1,354,970	1,376,674	1,391,826	-0.01%
YoY %	-0.48%	-1.89%	5.27%	-0.09%	-1.58%	-1.09%	-	-
Horiz. %	99.98%	100.46%	102.39%	97.27%	97.35%	98.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	943,098	943,759	668,835	893,472	879,425	879,514	850,666	7.13%
YoY %	-0.07%	41.10%	-25.14%	1.60%	-0.01%	3.39%	-	-
Horiz. %	110.87%	110.94%	78.62%	105.03%	103.38%	103.39%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Dividend
Div	43,765	43,523	43,523	40,647	40,647	47,379	47,379	-5.16%
YoY %	0.56%	0.00%	7.08%	0.00%	-14.21%	0.00%	-	-
Horiz. %	92.37%	91.86%	91.86%	85.79%	85.79%	100.00%	100.00%	-
Div Payout %	47.00%	43.03%	42.41%	37.81%	38.38%	44.03%	43.56%	-
YoY %	9.23%	1.46%	12.17%	-1.49%	-12.83%	1.08%	-	-
Horiz. %	107.90%	98.78%	97.36%	86.80%	88.11%	101.08%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Equity
Net Worth	943,098	943,759	668,835	893,472	879,425	879,514	850,666	7.13%
YoY %	-0.07%	41.10%	-25.14%	1.60%	-0.01%	3.39%	-	-
Horiz. %	110.87%	110.94%	78.62%	105.03%	103.38%	103.39%	100.00%	-
NOSH	683,404	688,875	668,835	671,784	671,316	681,794	680,533	0.28%
YoY %	-0.79%	3.00%	-0.44%	0.07%	-1.54%	0.19%	-	-
Horiz. %	100.42%	101.23%	98.28%	98.71%	98.65%	100.19%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Ratio Analysis
NP Margin	6.27%	6.72%	6.67%	7.31%	7.20%	7.23%	7.25%	-
YoY %	-6.70%	0.75%	-8.76%	1.53%	-0.41%	-0.28%	-	-
Horiz. %	86.48%	92.69%	92.00%	100.83%	99.31%	99.72%	100.00%	-
ROE	9.87%	10.72%	15.34%	12.03%	12.04%	12.23%	12.79%	-
YoY %	-7.93%	-30.12%	27.51%	-0.08%	-1.55%	-4.38%	-	-
Horiz. %	77.17%	83.82%	119.94%	94.06%	94.14%	95.62%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Per Share
RPS	217.24	217.59	228.30	217.40	217.50	217.65	220.50	-0.99%
YoY %	-0.16%	-4.69%	5.01%	-0.05%	-0.07%	-1.29%	-	-
Horiz. %	98.52%	98.68%	103.54%	98.59%	98.64%	98.71%	100.00%	-
EPS	13.63	14.68	15.34	16.00	15.78	15.78	15.98	-10.08%
YoY %	-7.15%	-4.30%	-4.13%	1.39%	0.00%	-1.25%	-	-
Horiz. %	85.29%	91.86%	95.99%	100.13%	98.75%	98.75%	100.00%	-
DPS	6.40	6.32	6.50	6.00	6.00	7.00	7.00	-5.81%
YoY %	1.27%	-2.77%	8.33%	0.00%	-14.29%	0.00%	-	-
Horiz. %	91.43%	90.29%	92.86%	85.71%	85.71%	100.00%	100.00%	-
NAPS	1.38	1.37	1.00	1.33	1.31	1.29	1.25	6.83%
YoY %	0.73%	37.00%	-24.81%	1.53%	1.55%	3.20%	-	-
Horiz. %	110.40%	109.60%	80.00%	106.40%	104.80%	103.20%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Adjusted Per Share Value based on latest NOSH - 671,784
RPS	220.93	223.06	227.22	217.33	217.28	220.82	223.30	-0.71%
YoY %	-0.95%	-1.83%	4.55%	0.02%	-1.60%	-1.11%	-	-
Horiz. %	98.94%	99.89%	101.76%	97.33%	97.30%	98.89%	100.00%	-
EPS	13.86	15.05	15.27	16.00	15.76	16.01	16.18	-9.82%
YoY %	-7.91%	-1.44%	-4.56%	1.52%	-1.56%	-1.05%	-	-
Horiz. %	85.66%	93.02%	94.38%	98.89%	97.40%	98.95%	100.00%	-
DPS	6.51	6.48	6.48	6.05	6.05	7.05	7.05	-5.18%
YoY %	0.46%	0.00%	7.11%	0.00%	-14.18%	0.00%	-	-
Horiz. %	92.34%	91.91%	91.91%	85.82%	85.82%	100.00%	100.00%	-
NAPS	1.4034	1.4044	0.9953	1.3296	1.3087	1.3088	1.2659	7.13%
YoY %	-0.07%	41.10%	-25.14%	1.60%	-0.01%	3.39%	-	-
Horiz. %	110.86%	110.94%	78.62%	105.03%	103.38%	103.39%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/03	31/03/03	31/12/02	30/09/02	28/06/02	29/03/02	31/12/01	-
Price	1.12	1.05	1.06	1.04	1.36	1.50	1.42	-
P/RPS	0.52	0.48	0.46	0.48	0.63	0.69	0.64	-12.96%
YoY %	8.33%	4.35%	-4.17%	-23.81%	-8.70%	7.81%	-	-
Horiz. %	81.25%	75.00%	71.88%	75.00%	98.44%	107.81%	100.00%	-
P/EPS	8.22	7.15	6.91	6.50	8.62	9.50	8.89	-5.10%
YoY %	14.97%	3.47%	6.31%	-24.59%	-9.26%	6.86%	-	-
Horiz. %	92.46%	80.43%	77.73%	73.12%	96.96%	106.86%	100.00%	-
EY	12.17	13.98	14.47	15.39	11.60	10.52	11.25	5.39%
YoY %	-12.95%	-3.39%	-5.98%	32.67%	10.27%	-6.49%	-	-
Horiz. %	108.18%	124.27%	128.62%	136.80%	103.11%	93.51%	100.00%	-
DY	5.72	6.02	6.13	5.77	4.41	4.67	4.93	10.44%
YoY %	-4.98%	-1.79%	6.24%	30.84%	-5.57%	-5.27%	-	-
Horiz. %	116.02%	122.11%	124.34%	117.04%	89.45%	94.73%	100.00%	-
P/NAPS	0.81	0.77	1.06	0.78	1.04	1.16	1.14	-20.42%
YoY %	5.19%	-27.36%	35.90%	-25.00%	-10.34%	1.75%	-	-
Horiz. %	71.05%	67.54%	92.98%	68.42%	91.23%	101.75%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Price Multiplier on Announcement Date
Date	14/08/03	21/05/03	26/02/03	11/11/02	13/08/02	28/05/02	28/02/02	-
Price	1.26	1.10	1.05	1.07	1.17	1.70	1.42	-
P/RPS	0.58	0.51	0.46	0.49	0.54	0.78	0.64	-6.36%
YoY %	13.73%	10.87%	-6.12%	-9.26%	-30.77%	21.88%	-	-
Horiz. %	90.62%	79.69%	71.88%	76.56%	84.38%	121.88%	100.00%	-
P/EPS	9.25	7.49	6.84	6.69	7.42	10.77	8.89	2.68%
YoY %	23.50%	9.50%	2.24%	-9.84%	-31.10%	21.15%	-	-
Horiz. %	104.05%	84.25%	76.94%	75.25%	83.46%	121.15%	100.00%	-
EY	10.81	13.35	14.61	14.95	13.48	9.28	11.25	-2.63%
YoY %	-19.03%	-8.62%	-2.27%	10.91%	45.26%	-17.51%	-	-
Horiz. %	96.09%	118.67%	129.87%	132.89%	119.82%	82.49%	100.00%	-
DY	5.08	5.74	6.19	5.61	5.13	4.12	4.93	2.02%
YoY %	-11.50%	-7.27%	10.34%	9.36%	24.51%	-16.43%	-	-
Horiz. %	103.04%	116.43%	125.56%	113.79%	104.06%	83.57%	100.00%	-
P/NAPS	0.91	0.80	1.05	0.80	0.89	1.32	1.14	-13.98%
YoY %	13.75%	-23.81%	31.25%	-10.11%	-32.58%	15.79%	-	-
Horiz. %	79.82%	70.18%	92.11%	70.18%	78.07%	115.79%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-07-01 10:50:00

EMA 5

10 Mins

SELL

2024-07-01 10:50:00

ADX

10 Mins

SELL

2024-07-01 10:50:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-07-01 10:50:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-07-01 10:30:00

TURTLE SYSTEM 20

30 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

900

HLIND

HONG LEONG INDUSTRIES BHD

890

JCY

JCY INTERNATIONAL BERHAD

557

GENTING

GENTING BHD

406

YTLPOWR

YTL POWER INTERNATIONAL BHD

392

NOTION

NOTION VTEC BHD

346

DNEX

DAGANG NEXCHANGE BERHAD

328

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

294

MYEG

MY E.G. SERVICES BHD

275

Daily Stocks

AHB-WC

0.075

0.00

70,358,000

INGENIEU

0.055

+0.005

54,865,100

NOVAMSC

0.23

+0.015

44,400,100

EATECH

0.355

+0.015

40,921,700

SNS

0.78

+0.025

35,618,800

HIAPTEK

0.44

+0.015

32,957,300

MAXLAND-WB

0.03

+0.025

32,588,400

TCS

0.175

+0.015

30,666,100

MYEG

1.00

-0.02

28,904,900

YGL

0.27

+0.025

27,620,300

More active Stocks

NESTLE

122.40

+0.90

78,200

AJI

15.72

+0.22

116,400

BIPORT

6.50

+0.20

1,000

UTDPLT

24.68

+0.18

54,500

HUMEIND

3.52

+0.17

1,172,500

HEIM

22.20

+0.16

84,600

CANONE

3.13

+0.13

22,100

YTL

3.57

+0.12

4,126,700

KSENG

6.20

+0.12

320,400

HLBANK

19.32

+0.12

75,300

More gainer Stocks

NIKKEI-HD

0.925

-0.265

160,000

INARI-C2Q

0.06

-0.19

20,000

SUPERLN

1.13

-0.17

6,933,600

KHIND

2.65

-0.13

4,000

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

CVIEW

1.42

-0.08

20,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More