[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

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
TTM Result
Revenue	2,235,593	2,130,652	1,869,382	1,677,517	1,599,077	1,484,630	1,498,939	30.44%
YoY %	4.93%	13.98%	11.44%	4.91%	7.71%	-0.95%	-	-
Horiz. %	149.15%	142.14%	124.71%	111.91%	106.68%	99.05%	100.00%	-
PBT	180,798	179,008	164,951	149,998	135,301	136,398	146,886	14.80%
YoY %	1.00%	8.52%	9.97%	10.86%	-0.80%	-7.14%	-	-
Horiz. %	123.09%	121.87%	112.30%	102.12%	92.11%	92.86%	100.00%	-
Tax	-52,064	-51,882	-48,567	-43,973	-42,901	-43,279	-46,157	8.33%
YoY %	-0.35%	-6.83%	-10.45%	-2.50%	0.87%	6.24%	-	-
Horiz. %	112.80%	112.40%	105.22%	95.27%	92.95%	93.76%	100.00%	-
NP	128,734	127,126	116,384	106,025	92,400	93,119	100,729	17.71%
YoY %	1.26%	9.23%	9.77%	14.75%	-0.77%	-7.55%	-	-
Horiz. %	127.80%	126.21%	115.54%	105.26%	91.73%	92.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	128,734	127,126	116,384	106,025	92,400	93,119	101,150	17.38%
YoY %	1.26%	9.23%	9.77%	14.75%	-0.77%	-7.94%	-	-
Horiz. %	127.27%	125.68%	115.06%	104.82%	91.35%	92.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.80%	28.98%	29.44%	29.32%	31.71%	31.73%	31.42%	-
YoY %	-0.62%	-1.56%	0.41%	-7.54%	-0.06%	0.99%	-	-
Horiz. %	91.66%	92.23%	93.70%	93.32%	100.92%	100.99%	100.00%	-
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%
YoY %	5.16%	14.29%	11.55%	4.30%	8.28%	-0.48%	-	-
Horiz. %	150.68%	143.29%	125.37%	112.39%	107.76%	99.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,026,146	1,011,134	998,299	965,296	939,008	943,098	943,759	5.72%
YoY %	1.48%	1.29%	3.42%	2.80%	-0.43%	-0.07%	-	-
Horiz. %	108.73%	107.14%	105.78%	102.28%	99.50%	99.93%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Dividend
Div	83,775	83,775	80,702	80,702	43,765	43,765	43,523	54.55%
YoY %	0.00%	3.81%	0.00%	84.40%	0.00%	0.56%	-	-
Horiz. %	192.48%	192.48%	185.42%	185.42%	100.56%	100.56%	100.00%	-
Div Payout %	65.08%	65.90%	69.34%	76.12%	47.37%	47.00%	43.03%	-
YoY %	-1.24%	-4.96%	-8.91%	60.69%	0.79%	9.23%	-	-
Horiz. %	151.24%	153.15%	161.14%	176.90%	110.09%	109.23%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Equity
Net Worth	1,026,146	1,011,134	998,299	965,296	939,008	943,098	943,759	5.72%
YoY %	1.48%	1.29%	3.42%	2.80%	-0.43%	-0.07%	-	-
Horiz. %	108.73%	107.14%	105.78%	102.28%	99.50%	99.93%	100.00%	-
NOSH	670,683	669,625	669,999	670,344	670,720	683,404	688,875	-1.76%
YoY %	0.16%	-0.06%	-0.05%	-0.06%	-1.86%	-0.79%	-	-
Horiz. %	97.36%	97.21%	97.26%	97.31%	97.36%	99.21%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Ratio Analysis
NP Margin	5.76%	5.97%	6.23%	6.32%	5.78%	6.27%	6.72%	-
YoY %	-3.52%	-4.17%	-1.42%	9.34%	-7.81%	-6.70%	-	-
Horiz. %	85.71%	88.84%	92.71%	94.05%	86.01%	93.30%	100.00%	-
ROE	12.55%	12.57%	11.66%	10.98%	9.84%	9.87%	10.72%	-
YoY %	-0.16%	7.80%	6.19%	11.59%	-0.30%	-7.93%	-	-
Horiz. %	117.07%	117.26%	108.77%	102.43%	91.79%	92.07%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Per Share
RPS	333.33	318.19	279.01	250.25	238.41	217.24	217.59	32.78%
YoY %	4.76%	14.04%	11.49%	4.97%	9.74%	-0.16%	-	-
Horiz. %	153.19%	146.23%	128.23%	115.01%	109.57%	99.84%	100.00%	-
EPS	19.19	18.98	17.37	15.82	13.78	13.63	14.68	19.49%
YoY %	1.11%	9.27%	9.80%	14.80%	1.10%	-7.15%	-	-
Horiz. %	130.72%	129.29%	118.32%	107.77%	93.87%	92.85%	100.00%	-
DPS	12.50	12.50	12.05	12.04	6.53	6.40	6.32	57.37%
YoY %	0.00%	3.73%	0.08%	84.38%	2.03%	1.27%	-	-
Horiz. %	197.78%	197.78%	190.66%	190.51%	103.32%	101.27%	100.00%	-
NAPS	1.53	1.51	1.49	1.44	1.40	1.38	1.37	7.62%
YoY %	1.32%	1.34%	3.47%	2.86%	1.45%	0.73%	-	-
Horiz. %	111.68%	110.22%	108.76%	105.11%	102.19%	100.73%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 670,344
RPS	342.95	326.85	286.77	257.34	245.31	227.75	229.94	30.44%
YoY %	4.93%	13.98%	11.44%	4.90%	7.71%	-0.95%	-	-
Horiz. %	149.15%	142.15%	124.72%	111.92%	106.68%	99.05%	100.00%	-
EPS	19.75	19.50	17.85	16.26	14.17	14.28	15.52	17.37%
YoY %	1.28%	9.24%	9.78%	14.75%	-0.77%	-7.99%	-	-
Horiz. %	127.26%	125.64%	115.01%	104.77%	91.30%	92.01%	100.00%	-
DPS	12.85	12.85	12.38	12.38	6.71	6.71	6.68	54.48%
YoY %	0.00%	3.80%	0.00%	84.50%	0.00%	0.45%	-	-
Horiz. %	192.37%	192.37%	185.33%	185.33%	100.45%	100.45%	100.00%	-
NAPS	1.5742	1.5511	1.5314	1.4808	1.4405	1.4468	1.4478	5.72%
YoY %	1.49%	1.29%	3.42%	2.80%	-0.44%	-0.07%	-	-
Horiz. %	108.73%	107.13%	105.77%	102.28%	99.50%	99.93%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	13.16%	-20.83%	-7.69%	-1.89%	1.92%	8.33%	-	-
Horiz. %	89.58%	79.17%	100.00%	108.33%	110.42%	108.33%	100.00%	-
P/EPS	7.50	6.43	7.66	8.16	9.22	8.22	7.15	3.22%
YoY %	16.64%	-16.06%	-6.13%	-11.50%	12.17%	14.97%	-	-
Horiz. %	104.90%	89.93%	107.13%	114.13%	128.95%	114.97%	100.00%	-
EY	13.33	15.56	13.06	12.26	10.85	12.17	13.98	-3.11%
YoY %	-14.33%	19.14%	6.53%	13.00%	-10.85%	-12.95%	-	-
Horiz. %	95.35%	111.30%	93.42%	87.70%	77.61%	87.05%	100.00%	-
DY	8.68	10.25	9.06	9.33	5.14	5.72	6.02	27.54%
YoY %	-15.32%	13.13%	-2.89%	81.52%	-10.14%	-4.98%	-	-
Horiz. %	144.19%	170.27%	150.50%	154.98%	85.38%	95.02%	100.00%	-
P/NAPS	0.94	0.81	0.89	0.90	0.91	0.81	0.77	14.18%
YoY %	16.05%	-8.99%	-1.11%	-1.10%	12.35%	5.19%	-	-
Horiz. %	122.08%	105.19%	115.58%	116.88%	118.18%	105.19%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Price Multiplier on Announcement Date
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%
YoY %	21.95%	-4.65%	-18.87%	1.92%	-10.34%	13.73%	-	-
Horiz. %	98.04%	80.39%	84.31%	103.92%	101.96%	113.73%	100.00%	-
P/EPS	8.75	6.85	6.91	8.35	9.00	9.25	7.49	10.89%
YoY %	27.74%	-0.87%	-17.25%	-7.22%	-2.70%	23.50%	-	-
Horiz. %	116.82%	91.46%	92.26%	111.48%	120.16%	123.50%	100.00%	-
EY	11.43	14.60	14.48	11.98	11.11	10.81	13.35	-9.80%
YoY %	-21.71%	0.83%	20.87%	7.83%	2.78%	-19.03%	-	-
Horiz. %	85.62%	109.36%	108.46%	89.74%	83.22%	80.97%	100.00%	-
DY	7.44	9.62	10.04	9.12	5.26	5.08	5.74	18.82%
YoY %	-22.66%	-4.18%	10.09%	73.38%	3.54%	-11.50%	-	-
Horiz. %	129.62%	167.60%	174.91%	158.89%	91.64%	88.50%	100.00%	-
P/NAPS	1.10	0.86	0.81	0.92	0.89	0.91	0.80	23.58%
YoY %	27.91%	6.17%	-11.96%	3.37%	-2.20%	13.75%	-	-
Horiz. %	137.50%	107.50%	101.25%	115.00%	111.25%	113.75%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos