[TCHONG] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
12-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 110.27%
YoY- 41.6%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 828,331 1,166,417 1,493,817 1,174,045 720,910 763,213 803,694 0.50%
PBT 44,190 58,905 98,765 97,113 68,066 80,742 83,602 -10.07%
Tax -9,470 -17,805 -29,356 -28,927 -20,981 -24,935 -24,170 -14.45%
NP 34,720 41,100 69,409 68,186 47,085 55,807 59,432 -8.56%
-
NP to SH 34,473 40,512 67,894 68,186 48,155 55,807 59,432 -8.67%
-
Tax Rate 21.43% 30.23% 29.72% 29.79% 30.82% 30.88% 28.91% -
Total Cost 793,611 1,125,317 1,424,408 1,105,859 673,825 707,406 744,262 1.07%
-
Net Worth 1,182,504 1,165,138 1,092,470 1,011,403 945,290 880,809 806,769 6.57%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 16,702 16,740 16,755 16,745 13,699 13,447 20,169 -3.09%
Div Payout % 48.45% 41.32% 24.68% 24.56% 28.45% 24.10% 33.94% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 1,182,504 1,165,138 1,092,470 1,011,403 945,290 880,809 806,769 6.57%
NOSH 668,081 669,619 670,227 669,803 684,992 672,373 672,307 -0.10%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 4.19% 3.52% 4.65% 5.81% 6.53% 7.31% 7.39% -
ROE 2.92% 3.48% 6.21% 6.74% 5.09% 6.34% 7.37% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 123.99 174.19 222.88 175.28 105.24 113.51 119.54 0.61%
EPS 5.16 6.05 10.13 10.18 7.03 8.30 8.84 -8.57%
DPS 2.50 2.50 2.50 2.50 2.00 2.00 3.00 -2.99%
NAPS 1.77 1.74 1.63 1.51 1.38 1.31 1.20 6.68%
Adjusted Per Share Value based on latest NOSH - 669,625
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 127.07 178.93 229.16 180.10 110.59 117.08 123.29 0.50%
EPS 5.29 6.21 10.42 10.46 7.39 8.56 9.12 -8.67%
DPS 2.56 2.57 2.57 2.57 2.10 2.06 3.09 -3.08%
NAPS 1.814 1.7874 1.6759 1.5515 1.4501 1.3512 1.2376 6.57%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.25 1.40 1.64 1.22 1.12 1.36 1.25 -
P/RPS 1.01 0.80 0.74 0.70 1.06 1.20 1.05 -0.64%
P/EPS 24.22 23.14 16.19 11.98 15.93 16.39 14.14 9.37%
EY 4.13 4.32 6.18 8.34 6.28 6.10 7.07 -8.56%
DY 2.00 1.79 1.52 2.05 1.79 1.47 2.40 -2.99%
P/NAPS 0.71 0.80 1.01 0.81 0.81 1.04 1.04 -6.16%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 16/08/07 17/08/06 17/08/05 12/08/04 14/08/03 13/08/02 22/08/01 -
Price 1.20 1.36 1.71 1.30 1.26 1.17 1.47 -
P/RPS 0.97 0.78 0.77 0.74 1.20 1.03 1.23 -3.87%
P/EPS 23.26 22.48 16.88 12.77 17.92 14.10 16.63 5.74%
EY 4.30 4.45 5.92 7.83 5.58 7.09 6.01 -5.42%
DY 2.08 1.84 1.46 1.92 1.59 1.71 2.04 0.32%
P/NAPS 0.68 0.78 1.05 0.86 0.91 0.89 1.23 -9.40%

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