[TCHONG] YoY Cumulative 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- 59.62%
YoY- -10.94%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,676,481 2,304,965 1,765,755 1,207,679 1,135,535 1,175,631 876,174 11.41%
PBT 75,721 140,841 140,525 110,214 123,987 124,441 116,041 -6.86%
Tax -19,112 -42,665 -40,951 -33,349 -37,681 -36,098 -24,052 -3.75%
NP 56,609 98,176 99,574 76,865 86,306 88,343 91,989 -7.76%
-
NP to SH 55,662 96,190 99,574 76,865 86,306 88,343 91,989 -8.02%
-
Tax Rate 25.24% 30.29% 29.14% 30.26% 30.39% 29.01% 20.73% -
Total Cost 1,619,872 2,206,789 1,666,181 1,130,814 1,049,229 1,087,288 784,185 12.84%
-
Net Worth 1,157,395 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 16,725 16,746 16,752 13,402 268 - - -
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 1,157,395 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 4.81% 8.70% 9.71% 8.19% 9.65% 10.78% 12.45% -
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 250.59 344.10 263.51 180.21 168.94 174.99 130.49 11.48%
EPS 8.32 14.36 14.86 11.47 12.84 13.15 13.70 -7.97%
DPS 2.50 2.50 2.50 2.00 0.04 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 257.18 353.59 270.88 185.26 174.20 180.35 134.41 11.41%
EPS 8.54 14.76 15.28 11.79 13.24 13.55 14.11 -8.02%
DPS 2.57 2.57 2.57 2.06 0.04 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 0.50 0.49 0.55 0.70 0.62 0.73 0.99 -10.75%
P/EPS 15.02 11.63 9.69 11.07 8.10 9.66 9.42 8.08%
EY 6.66 8.60 10.32 9.03 12.35 10.35 10.62 -7.47%
DY 2.00 1.50 1.74 1.57 0.04 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 0.51 0.40 0.64 0.69 0.63 0.77 0.96 -10.00%
P/EPS 15.50 9.61 11.31 10.81 8.33 10.27 9.12 9.23%
EY 6.45 10.41 8.85 9.25 12.00 9.74 10.96 -8.45%
DY 1.94 1.81 1.49 1.61 0.04 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