[TCHONG] YoY Annualized Quarter 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- 3.1%
YoY- -2.31%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 3,073,286 2,354,340 1,610,238 1,514,046 1,567,508 1,168,232 858,482 -1.34%
PBT 187,788 187,366 146,952 165,316 165,921 154,721 102,609 -0.64%
Tax -56,886 -54,601 -44,465 -50,241 -48,130 -32,069 -7,618 -2.11%
NP 130,901 132,765 102,486 115,074 117,790 122,652 94,990 -0.34%
-
NP to SH 128,253 132,765 102,486 115,074 117,790 122,652 94,990 -0.31%
-
Tax Rate 30.29% 29.14% 30.26% 30.39% 29.01% 20.73% 7.42% -
Total Cost 2,942,385 2,221,574 1,507,752 1,398,972 1,449,717 1,045,580 763,492 -1.42%
-
Net Worth 1,105,247 1,025,223 938,195 893,979 819,608 738,597 673,956 -0.52%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 22,328 22,336 17,870 358 - - - -100.00%
Div Payout % 17.41% 16.82% 17.44% 0.31% - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 1,105,247 1,025,223 938,195 893,979 819,608 738,597 673,956 -0.52%
NOSH 669,846 670,080 670,139 672,165 671,809 671,452 673,956 0.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 4.26% 5.64% 6.36% 7.60% 7.51% 10.50% 11.06% -
ROE 11.60% 12.95% 10.92% 12.87% 14.37% 16.61% 14.09% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 458.80 351.35 240.28 225.25 233.33 173.99 127.38 -1.35%
EPS 19.15 19.81 15.29 17.12 17.53 18.27 14.13 -0.32%
DPS 3.33 3.33 2.67 0.05 0.00 0.00 0.00 -100.00%
NAPS 1.65 1.53 1.40 1.33 1.22 1.10 1.00 -0.53%
Adjusted Per Share Value based on latest NOSH - 671,784
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 471.46 361.17 247.02 232.26 240.46 179.21 131.70 -1.34%
EPS 19.67 20.37 15.72 17.65 18.07 18.82 14.57 -0.31%
DPS 3.43 3.43 2.74 0.05 0.00 0.00 0.00 -100.00%
NAPS 1.6955 1.5727 1.4392 1.3714 1.2573 1.133 1.0339 -0.52%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.67 1.44 1.27 1.04 1.27 1.29 0.00 -
P/RPS 0.36 0.41 0.53 0.46 0.54 0.74 0.00 -100.00%
P/EPS 8.72 7.27 8.30 6.07 7.24 7.06 0.00 -100.00%
EY 11.47 13.76 12.04 16.46 13.81 14.16 0.00 -100.00%
DY 2.00 2.31 2.10 0.05 0.00 0.00 0.00 -100.00%
P/NAPS 1.01 0.94 0.91 0.78 1.04 1.17 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 16/11/05 18/11/04 13/11/03 11/11/02 15/11/01 23/11/00 17/11/99 -
Price 1.38 1.68 1.24 1.07 1.35 1.25 0.00 -
P/RPS 0.30 0.48 0.52 0.48 0.58 0.72 0.00 -100.00%
P/EPS 7.21 8.48 8.11 6.25 7.70 6.84 0.00 -100.00%
EY 13.87 11.79 12.33 16.00 12.99 14.61 0.00 -100.00%
DY 2.42 1.98 2.15 0.05 0.00 0.00 0.00 -100.00%
P/NAPS 0.84 1.10 0.89 0.80 1.11 1.14 0.00 -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
Post a Comment