[TCHONG] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -1.88%
YoY- -5.01%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 1,460,489 1,460,104 1,483,922 1,500,585 1,474,101 1,389,980 1,278,852 9.24%
PBT 151,899 149,493 151,072 152,353 148,731 140,607 124,559 14.13%
Tax -45,177 -44,359 -43,824 -43,594 -37,887 -35,519 -30,234 30.66%
NP 106,722 105,134 107,248 108,759 110,844 105,088 94,325 8.57%
-
NP to SH 107,496 105,908 107,601 108,759 110,844 105,088 94,325 9.09%
-
Tax Rate 29.74% 29.67% 29.01% 28.61% 25.47% 25.26% 24.27% -
Total Cost 1,353,767 1,354,970 1,376,674 1,391,826 1,363,257 1,284,892 1,184,527 9.30%
-
Net Worth 893,472 879,425 879,514 850,666 820,265 806,344 780,801 9.39%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 40,647 40,647 47,379 47,379 40,614 40,614 37,106 6.25%
Div Payout % 37.81% 38.38% 44.03% 43.56% 36.64% 38.65% 39.34% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 893,472 879,425 879,514 850,666 820,265 806,344 780,801 9.39%
NOSH 671,784 671,316 681,794 680,533 672,348 671,953 667,351 0.44%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 7.31% 7.20% 7.23% 7.25% 7.52% 7.56% 7.38% -
ROE 12.03% 12.04% 12.23% 12.79% 13.51% 13.03% 12.08% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 217.40 217.50 217.65 220.50 219.25 206.86 191.63 8.76%
EPS 16.00 15.78 15.78 15.98 16.49 15.64 14.13 8.63%
DPS 6.00 6.00 7.00 7.00 6.00 6.00 5.56 5.20%
NAPS 1.33 1.31 1.29 1.25 1.22 1.20 1.17 8.91%
Adjusted Per Share Value based on latest NOSH - 680,533
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 224.05 223.99 227.64 230.20 226.13 213.23 196.18 9.25%
EPS 16.49 16.25 16.51 16.68 17.00 16.12 14.47 9.09%
DPS 6.24 6.24 7.27 7.27 6.23 6.23 5.69 6.33%
NAPS 1.3706 1.3491 1.3492 1.305 1.2583 1.237 1.1978 9.39%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.04 1.36 1.50 1.42 1.27 1.25 1.11 -
P/RPS 0.48 0.63 0.69 0.64 0.58 0.60 0.58 -11.84%
P/EPS 6.50 8.62 9.50 8.89 7.70 7.99 7.85 -11.81%
EY 15.39 11.60 10.52 11.25 12.98 12.51 12.73 13.47%
DY 5.77 4.41 4.67 4.93 4.72 4.80 5.01 9.86%
P/NAPS 0.78 1.04 1.16 1.14 1.04 1.04 0.95 -12.30%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 11/11/02 13/08/02 28/05/02 28/02/02 15/11/01 22/08/01 29/05/01 -
Price 1.07 1.17 1.70 1.42 1.35 1.47 1.25 -
P/RPS 0.49 0.54 0.78 0.64 0.62 0.71 0.65 -17.15%
P/EPS 6.69 7.42 10.77 8.89 8.19 9.40 8.84 -16.94%
EY 14.95 13.48 9.28 11.25 12.21 10.64 11.31 20.42%
DY 5.61 5.13 4.12 4.93 4.44 4.08 4.45 16.68%
P/NAPS 0.80 0.89 1.32 1.14 1.11 1.23 1.07 -17.60%

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