[TCHONG] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
13-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 6.41%
YoY- -10.94%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 2,235,308 3,073,286 2,354,340 1,610,238 1,514,046 1,567,508 1,168,232 11.41%
PBT 100,961 187,788 187,366 146,952 165,316 165,921 154,721 -6.86%
Tax -25,482 -56,886 -54,601 -44,465 -50,241 -48,130 -32,069 -3.75%
NP 75,478 130,901 132,765 102,486 115,074 117,790 122,652 -7.76%
-
NP to SH 74,216 128,253 132,765 102,486 115,074 117,790 122,652 -8.02%
-
Tax Rate 25.24% 30.29% 29.14% 30.26% 30.39% 29.01% 20.73% -
Total Cost 2,159,829 2,942,385 2,221,574 1,507,752 1,398,972 1,449,717 1,045,580 12.84%
-
Net Worth 1,157,394 1,105,247 1,025,223 938,195 893,979 819,608 738,597 7.76%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 22,300 22,328 22,336 17,870 358 - - -
Div Payout % 30.05% 17.41% 16.82% 17.44% 0.31% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 1,157,394 1,105,247 1,025,223 938,195 893,979 819,608 738,597 7.76%
NOSH 669,014 669,846 670,080 670,139 672,165 671,809 671,452 -0.06%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 3.38% 4.26% 5.64% 6.36% 7.60% 7.51% 10.50% -
ROE 6.41% 11.60% 12.95% 10.92% 12.87% 14.37% 16.61% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 334.12 458.80 351.35 240.28 225.25 233.33 173.99 11.48%
EPS 11.09 19.15 19.81 15.29 17.12 17.53 18.27 -7.98%
DPS 3.33 3.33 3.33 2.67 0.05 0.00 0.00 -
NAPS 1.73 1.65 1.53 1.40 1.33 1.22 1.10 7.83%
Adjusted Per Share Value based on latest NOSH - 670,720
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 342.91 471.46 361.17 247.02 232.26 240.46 179.21 11.41%
EPS 11.39 19.67 20.37 15.72 17.65 18.07 18.82 -8.02%
DPS 3.42 3.43 3.43 2.74 0.05 0.00 0.00 -
NAPS 1.7755 1.6955 1.5727 1.4392 1.3714 1.2573 1.133 7.77%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.25 1.67 1.44 1.27 1.04 1.27 1.29 -
P/RPS 0.37 0.36 0.41 0.53 0.46 0.54 0.74 -10.90%
P/EPS 11.27 8.72 7.27 8.30 6.07 7.24 7.06 8.10%
EY 8.87 11.47 13.76 12.04 16.46 13.81 14.16 -7.49%
DY 2.67 2.00 2.31 2.10 0.05 0.00 0.00 -
P/NAPS 0.72 1.01 0.94 0.91 0.78 1.04 1.17 -7.76%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 20/11/06 16/11/05 18/11/04 13/11/03 11/11/02 15/11/01 23/11/00 -
Price 1.29 1.38 1.68 1.24 1.07 1.35 1.25 -
P/RPS 0.39 0.30 0.48 0.52 0.48 0.58 0.72 -9.70%
P/EPS 11.63 7.21 8.48 8.11 6.25 7.70 6.84 9.24%
EY 8.60 13.87 11.79 12.33 16.00 12.99 14.61 -8.44%
DY 2.58 2.42 1.98 2.15 0.05 0.00 0.00 -
P/NAPS 0.75 0.84 1.10 0.89 0.80 1.11 1.14 -6.73%

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