[TCHONG] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -10.98%
YoY- -2.23%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 2,492,108 2,725,528 2,166,996 1,399,536 1,511,512 1,578,164 1,161,332 13.56%
PBT 144,088 210,808 187,716 127,904 136,656 141,780 204,868 -5.69%
Tax -41,976 -65,820 -58,004 -39,628 -43,932 -43,012 -25,440 8.70%
NP 102,112 144,988 129,712 88,276 92,724 98,768 179,428 -8.96%
-
NP to SH 101,416 144,988 129,712 90,656 92,724 98,768 179,428 -9.06%
-
Tax Rate 29.13% 31.22% 30.90% 30.98% 32.15% 30.34% 12.42% -
Total Cost 2,389,996 2,580,540 2,037,284 1,311,260 1,418,788 1,479,396 981,904 15.97%
-
Net Worth 1,170,699 1,085,400 998,299 943,759 866,043 780,801 790,018 6.77%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 1,170,699 1,085,400 998,299 943,759 866,043 780,801 790,018 6.77%
NOSH 668,970 670,000 669,999 688,875 671,351 667,351 669,507 -0.01%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 4.10% 5.32% 5.99% 6.31% 6.13% 6.26% 15.45% -
ROE 8.66% 13.36% 12.99% 9.61% 10.71% 12.65% 22.71% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 372.53 406.80 323.43 203.16 225.14 236.48 173.46 13.57%
EPS 15.16 21.64 19.36 13.16 0.00 14.80 26.80 -9.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.62 1.49 1.37 1.29 1.17 1.18 6.78%
Adjusted Per Share Value based on latest NOSH - 688,875
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 382.30 418.11 332.43 214.70 231.87 242.10 178.15 13.56%
EPS 15.56 22.24 19.90 13.91 14.22 15.15 27.53 -9.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7959 1.6651 1.5314 1.4478 1.3286 1.1978 1.2119 6.77%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.59 1.84 1.33 1.05 1.50 1.11 1.80 -
P/RPS 0.43 0.45 0.41 0.52 0.67 0.47 1.04 -13.68%
P/EPS 10.49 8.50 6.87 7.98 10.86 7.50 6.72 7.70%
EY 9.53 11.76 14.56 12.53 9.21 13.33 14.89 -7.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.14 0.89 0.77 1.16 0.95 1.53 -8.29%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/05/06 19/05/05 31/05/04 21/05/03 28/05/02 29/05/01 23/05/00 -
Price 1.46 1.73 1.20 1.10 1.70 1.25 1.71 -
P/RPS 0.39 0.43 0.37 0.54 0.76 0.53 0.99 -14.37%
P/EPS 9.63 7.99 6.20 8.36 12.31 8.45 6.38 7.09%
EY 10.38 12.51 16.13 11.96 8.12 11.84 15.67 -6.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.07 0.81 0.80 1.32 1.07 1.45 -8.87%

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