[TCHONG] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 14.75%
YoY- 3.32%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 2,235,593 2,130,652 1,869,382 1,677,517 1,599,077 1,484,630 1,498,939 30.44%
PBT 180,798 179,008 164,951 149,998 135,301 136,398 146,886 14.80%
Tax -52,064 -51,882 -48,567 -43,973 -42,901 -43,279 -46,157 8.33%
NP 128,734 127,126 116,384 106,025 92,400 93,119 100,729 17.71%
-
NP to SH 128,734 127,126 116,384 106,025 92,400 93,119 101,150 17.38%
-
Tax Rate 28.80% 28.98% 29.44% 29.32% 31.71% 31.73% 31.42% -
Total Cost 2,106,859 2,003,526 1,752,998 1,571,492 1,506,677 1,391,511 1,398,210 31.33%
-
Net Worth 1,026,146 1,011,134 998,299 965,296 939,008 943,098 943,759 5.72%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 83,775 83,775 80,702 80,702 43,765 43,765 43,523 54.55%
Div Payout % 65.08% 65.90% 69.34% 76.12% 47.37% 47.00% 43.03% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 1,026,146 1,011,134 998,299 965,296 939,008 943,098 943,759 5.72%
NOSH 670,683 669,625 669,999 670,344 670,720 683,404 688,875 -1.76%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 5.76% 5.97% 6.23% 6.32% 5.78% 6.27% 6.72% -
ROE 12.55% 12.57% 11.66% 10.98% 9.84% 9.87% 10.72% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 333.33 318.19 279.01 250.25 238.41 217.24 217.59 32.78%
EPS 19.19 18.98 17.37 15.82 13.78 13.63 14.68 19.49%
DPS 12.50 12.50 12.05 12.04 6.53 6.40 6.32 57.37%
NAPS 1.53 1.51 1.49 1.44 1.40 1.38 1.37 7.62%
Adjusted Per Share Value based on latest NOSH - 670,344
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 332.68 317.06 278.18 249.63 237.96 220.93 223.06 30.44%
EPS 19.16 18.92 17.32 15.78 13.75 13.86 15.05 17.41%
DPS 12.47 12.47 12.01 12.01 6.51 6.51 6.48 54.52%
NAPS 1.527 1.5047 1.4856 1.4365 1.3973 1.4034 1.4044 5.72%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.44 1.22 1.33 1.29 1.27 1.12 1.05 -
P/RPS 0.43 0.38 0.48 0.52 0.53 0.52 0.48 -7.05%
P/EPS 7.50 6.43 7.66 8.16 9.22 8.22 7.15 3.22%
EY 13.33 15.56 13.06 12.26 10.85 12.17 13.98 -3.11%
DY 8.68 10.25 9.06 9.33 5.14 5.72 6.02 27.54%
P/NAPS 0.94 0.81 0.89 0.90 0.91 0.81 0.77 14.18%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 18/11/04 12/08/04 31/05/04 26/02/04 13/11/03 14/08/03 21/05/03 -
Price 1.68 1.30 1.20 1.32 1.24 1.26 1.10 -
P/RPS 0.50 0.41 0.43 0.53 0.52 0.58 0.51 -1.30%
P/EPS 8.75 6.85 6.91 8.35 9.00 9.25 7.49 10.89%
EY 11.43 14.60 14.48 11.98 11.11 10.81 13.35 -9.80%
DY 7.44 9.62 10.04 9.12 5.26 5.08 5.74 18.82%
P/NAPS 1.10 0.86 0.81 0.92 0.89 0.91 0.80 23.58%

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