[TCHONG] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -1.06%
YoY- 14.07%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 1,526,933 1,460,489 1,460,104 1,483,922 1,500,585 1,474,101 1,389,980 6.44%
PBT 149,074 151,899 149,493 151,072 152,353 148,731 140,607 3.96%
Tax -47,233 -45,177 -44,359 -43,824 -43,594 -37,887 -35,519 20.86%
NP 101,841 106,722 105,134 107,248 108,759 110,844 105,088 -2.06%
-
NP to SH 102,615 107,496 105,908 107,601 108,759 110,844 105,088 -1.57%
-
Tax Rate 31.68% 29.74% 29.67% 29.01% 28.61% 25.47% 25.26% -
Total Cost 1,425,092 1,353,767 1,354,970 1,376,674 1,391,826 1,363,257 1,284,892 7.12%
-
Net Worth 668,835 893,472 879,425 879,514 850,666 820,265 806,344 -11.68%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 43,523 40,647 40,647 47,379 47,379 40,614 40,614 4.70%
Div Payout % 42.41% 37.81% 38.38% 44.03% 43.56% 36.64% 38.65% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 668,835 893,472 879,425 879,514 850,666 820,265 806,344 -11.68%
NOSH 668,835 671,784 671,316 681,794 680,533 672,348 671,953 -0.30%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 6.67% 7.31% 7.20% 7.23% 7.25% 7.52% 7.56% -
ROE 15.34% 12.03% 12.04% 12.23% 12.79% 13.51% 13.03% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 228.30 217.40 217.50 217.65 220.50 219.25 206.86 6.77%
EPS 15.34 16.00 15.78 15.78 15.98 16.49 15.64 -1.27%
DPS 6.50 6.00 6.00 7.00 7.00 6.00 6.00 5.46%
NAPS 1.00 1.33 1.31 1.29 1.25 1.22 1.20 -11.41%
Adjusted Per Share Value based on latest NOSH - 681,794
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 234.24 224.05 223.99 227.64 230.20 226.13 213.23 6.44%
EPS 15.74 16.49 16.25 16.51 16.68 17.00 16.12 -1.57%
DPS 6.68 6.24 6.24 7.27 7.27 6.23 6.23 4.74%
NAPS 1.026 1.3706 1.3491 1.3492 1.305 1.2583 1.237 -11.69%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.06 1.04 1.36 1.50 1.42 1.27 1.25 -
P/RPS 0.46 0.48 0.63 0.69 0.64 0.58 0.60 -16.19%
P/EPS 6.91 6.50 8.62 9.50 8.89 7.70 7.99 -9.20%
EY 14.47 15.39 11.60 10.52 11.25 12.98 12.51 10.16%
DY 6.13 5.77 4.41 4.67 4.93 4.72 4.80 17.65%
P/NAPS 1.06 0.78 1.04 1.16 1.14 1.04 1.04 1.27%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 11/11/02 13/08/02 28/05/02 28/02/02 15/11/01 22/08/01 -
Price 1.05 1.07 1.17 1.70 1.42 1.35 1.47 -
P/RPS 0.46 0.49 0.54 0.78 0.64 0.62 0.71 -25.06%
P/EPS 6.84 6.69 7.42 10.77 8.89 8.19 9.40 -19.05%
EY 14.61 14.95 13.48 9.28 11.25 12.21 10.64 23.46%
DY 6.19 5.61 5.13 4.12 4.93 4.44 4.08 31.93%
P/NAPS 1.05 0.80 0.89 1.32 1.14 1.11 1.23 -9.98%

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