[TCHONG] YoY TTM 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- 14.75%
YoY- 3.32%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 2,109,039 2,949,253 2,385,217 1,677,517 1,526,933 1,500,585 1,174,644 10.24%
PBT 85,956 183,104 182,363 149,998 149,074 152,353 140,331 -7.84%
Tax -24,871 -50,474 -55,543 -43,973 -47,233 -43,594 -25,841 -0.63%
NP 61,085 132,630 126,820 106,025 101,841 108,759 114,490 -9.93%
-
NP to SH 59,968 130,926 126,820 106,025 102,615 108,759 114,490 -10.21%
-
Tax Rate 28.93% 27.57% 30.46% 29.32% 31.68% 28.61% 18.41% -
Total Cost 2,047,954 2,816,623 2,258,397 1,571,492 1,425,092 1,391,826 1,060,154 11.59%
-
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 33,588 50,291 50,219 80,702 43,523 47,379 37,106 -1.64%
Div Payout % 56.01% 38.41% 39.60% 76.12% 42.41% 43.56% 32.41% -
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 2.90% 4.50% 5.32% 6.32% 6.67% 7.25% 9.75% -
ROE 5.12% 11.22% 12.06% 10.98% 15.34% 12.79% 14.86% -
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 313.47 439.81 356.22 250.25 228.30 220.50 172.27 10.48%
EPS 8.91 19.52 18.94 15.82 15.34 15.98 16.79 -10.01%
DPS 5.00 7.50 7.50 12.04 6.50 7.00 5.44 -1.39%
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 323.54 452.43 365.90 257.34 234.24 230.20 180.20 10.24%
EPS 9.20 20.08 19.45 16.26 15.74 16.68 17.56 -10.20%
DPS 5.15 7.71 7.70 12.38 6.68 7.27 5.69 -1.64%
NAPS 1.796 1.7899 1.6127 1.4808 1.026 1.305 1.182 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 0.40 0.31 0.47 0.52 0.46 0.64 0.61 -6.78%
P/EPS 14.02 6.91 8.76 8.16 6.91 8.89 6.25 14.40%
EY 7.13 14.46 11.41 12.26 14.47 11.25 15.99 -12.58%
DY 4.00 5.56 4.52 9.33 6.13 4.93 5.18 -4.21%
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 0.45 0.35 0.51 0.53 0.46 0.64 0.66 -6.18%
P/EPS 15.93 7.79 9.50 8.35 6.84 8.89 6.73 15.43%
EY 6.28 12.84 10.52 11.98 14.61 11.25 14.86 -13.36%
DY 3.52 4.93 4.17 9.12 6.19 4.93 4.82 -5.10%
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