[TCHONG] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
14-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -7.94%
YoY- -12.08%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 2,621,853 2,704,989 2,130,652 1,484,630 1,460,104 1,389,980 1,050,780 16.45%
PBT 143,244 184,052 179,008 136,398 149,493 140,607 411,747 -16.12%
Tax -37,985 -56,947 -51,882 -43,279 -44,359 -35,519 -70,165 -9.71%
NP 105,259 127,105 127,126 93,119 105,134 105,088 341,582 -17.80%
-
NP to SH 103,544 126,528 127,126 93,119 105,908 105,088 341,582 -18.03%
-
Tax Rate 26.52% 30.94% 28.98% 31.73% 29.67% 25.26% 17.04% -
Total Cost 2,516,594 2,577,884 2,003,526 1,391,511 1,354,970 1,284,892 709,198 23.49%
-
Net Worth 1,167,031 1,092,894 1,011,134 943,098 879,425 806,344 705,989 8.73%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 50,296 50,241 83,775 43,765 40,647 40,614 16,650 20.22%
Div Payout % 48.58% 39.71% 65.90% 47.00% 38.38% 38.65% 4.87% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 1,167,031 1,092,894 1,011,134 943,098 879,425 806,344 705,989 8.73%
NOSH 670,707 670,487 669,625 683,404 671,316 671,953 666,027 0.11%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 4.01% 4.70% 5.97% 6.27% 7.20% 7.56% 32.51% -
ROE 8.87% 11.58% 12.57% 9.87% 12.04% 13.03% 48.38% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 390.91 403.44 318.19 217.24 217.50 206.86 157.77 16.31%
EPS 15.44 18.87 18.98 13.63 15.78 15.64 51.29 -18.12%
DPS 7.50 7.50 12.50 6.40 6.00 6.00 2.50 20.08%
NAPS 1.74 1.63 1.51 1.38 1.31 1.20 1.06 8.60%
Adjusted Per Share Value based on latest NOSH - 683,404
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 402.20 414.96 326.85 227.75 223.99 213.23 161.19 16.45%
EPS 15.88 19.41 19.50 14.28 16.25 16.12 52.40 -18.03%
DPS 7.72 7.71 12.85 6.71 6.24 6.23 2.55 20.26%
NAPS 1.7903 1.6766 1.5511 1.4468 1.3491 1.237 1.083 8.73%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.40 1.64 1.22 1.12 1.36 1.25 1.50 -
P/RPS 0.36 0.41 0.38 0.52 0.63 0.60 0.95 -14.92%
P/EPS 9.07 8.69 6.43 8.22 8.62 7.99 2.92 20.78%
EY 11.03 11.51 15.56 12.17 11.60 12.51 34.19 -17.17%
DY 5.36 4.57 10.25 5.72 4.41 4.80 1.67 21.44%
P/NAPS 0.80 1.01 0.81 0.81 1.04 1.04 1.42 -9.11%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 17/08/06 17/08/05 12/08/04 14/08/03 13/08/02 22/08/01 16/08/00 -
Price 1.36 1.71 1.30 1.26 1.17 1.47 1.38 -
P/RPS 0.35 0.42 0.41 0.58 0.54 0.71 0.87 -14.07%
P/EPS 8.81 9.06 6.85 9.25 7.42 9.40 2.69 21.85%
EY 11.35 11.04 14.60 10.81 13.48 10.64 37.16 -17.92%
DY 5.51 4.39 9.62 5.08 5.13 4.08 1.81 20.37%
P/NAPS 0.78 1.05 0.86 0.91 0.89 1.23 1.30 -8.15%

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