[TCHONG] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -2.08%
YoY- 87.71%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 432,558 644,288 619,462 469,838 391,398 324,954 298,470 6.37%
PBT 10,235 42,263 41,349 39,784 25,087 27,912 24,290 -13.40%
Tax -5,759 -6,871 -14,103 -10,624 -9,552 -7,496 -1,789 21.50%
NP 4,476 35,392 27,246 29,160 15,535 20,416 22,501 -23.58%
-
NP to SH 4,306 34,736 27,246 29,160 15,535 20,416 22,501 -24.07%
-
Tax Rate 56.27% 16.26% 34.11% 26.70% 38.08% 26.86% 7.37% -
Total Cost 428,082 608,896 592,216 440,678 375,863 304,538 275,969 7.58%
-
Net Worth 1,170,761 1,166,807 1,051,247 965,296 668,835 850,666 770,488 7.21%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 16,820 33,528 33,479 33,517 30,097 27,221 20,455 -3.20%
Div Payout % 390.63% 96.53% 122.88% 114.94% 193.74% 133.33% 90.91% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 1,170,761 1,166,807 1,051,247 965,296 668,835 850,666 770,488 7.21%
NOSH 672,812 670,579 669,584 670,344 668,835 680,533 681,848 -0.22%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 1.03% 5.49% 4.40% 6.21% 3.97% 6.28% 7.54% -
ROE 0.37% 2.98% 2.59% 3.02% 2.32% 2.40% 2.92% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 64.29 96.08 92.51 70.09 58.52 47.75 43.77 6.61%
EPS 0.64 5.18 4.07 4.35 2.32 3.00 3.30 -23.90%
DPS 2.50 5.00 5.00 5.00 4.50 4.00 3.00 -2.99%
NAPS 1.7401 1.74 1.57 1.44 1.00 1.25 1.13 7.45%
Adjusted Per Share Value based on latest NOSH - 670,344
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 64.37 95.88 92.18 69.92 58.24 48.36 44.42 6.37%
EPS 0.64 5.17 4.05 4.34 2.31 3.04 3.35 -24.09%
DPS 2.50 4.99 4.98 4.99 4.48 4.05 3.04 -3.20%
NAPS 1.7422 1.7363 1.5644 1.4365 0.9953 1.2659 1.1466 7.21%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.25 1.35 1.66 1.29 1.06 1.42 1.05 -
P/RPS 1.94 1.41 1.79 1.84 1.81 2.97 2.40 -3.48%
P/EPS 195.31 26.06 40.80 29.66 45.64 47.33 31.82 35.29%
EY 0.51 3.84 2.45 3.37 2.19 2.11 3.14 -26.12%
DY 2.00 3.70 3.01 3.88 4.25 2.82 2.86 -5.78%
P/NAPS 0.72 0.78 1.06 0.90 1.06 1.14 0.93 -4.17%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 22/02/07 23/02/06 28/02/05 26/02/04 26/02/03 28/02/02 27/02/01 -
Price 1.42 1.52 1.80 1.32 1.05 1.42 1.13 -
P/RPS 2.21 1.58 1.95 1.88 1.79 2.97 2.58 -2.54%
P/EPS 221.88 29.34 44.24 30.34 45.21 47.33 34.24 36.52%
EY 0.45 3.41 2.26 3.30 2.21 2.11 2.92 -26.76%
DY 1.76 3.29 2.78 3.79 4.29 2.82 2.65 -6.59%
P/NAPS 0.82 0.87 1.15 0.92 1.05 1.14 1.00 -3.25%

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