[TCHONG] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
13-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 20.37%
YoY- -6.1%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 1,399,536 1,526,933 1,514,046 1,526,426 1,511,512 1,500,585 1,567,508 -7.28%
PBT 127,904 149,074 165,316 161,484 136,656 152,353 165,921 -15.94%
Tax -39,628 -47,233 -50,241 -49,870 -43,932 -43,594 -48,130 -12.16%
NP 88,276 101,841 115,074 111,614 92,724 108,759 117,790 -17.50%
-
NP to SH 90,656 101,841 115,074 111,614 92,724 108,759 117,790 -16.03%
-
Tax Rate 30.98% 31.68% 30.39% 30.88% 32.15% 28.61% 29.01% -
Total Cost 1,311,260 1,425,092 1,398,972 1,414,812 1,418,788 1,391,826 1,449,717 -6.47%
-
Net Worth 943,759 899,976 893,979 880,809 866,043 839,189 819,608 9.86%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 43,655 358 26,894 - 46,994 - -
Div Payout % - 42.87% 0.31% 24.10% - 43.21% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 943,759 899,976 893,979 880,809 866,043 839,189 819,608 9.86%
NOSH 688,875 671,624 672,165 672,373 671,351 671,351 671,809 1.68%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 6.31% 6.67% 7.60% 7.31% 6.13% 7.25% 7.51% -
ROE 9.61% 11.32% 12.87% 12.67% 10.71% 12.96% 14.37% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 203.16 227.35 225.25 227.02 225.14 223.52 233.33 -8.82%
EPS 13.16 15.16 17.12 16.60 0.00 16.20 17.53 -17.41%
DPS 0.00 6.50 0.05 4.00 0.00 7.00 0.00 -
NAPS 1.37 1.34 1.33 1.31 1.29 1.25 1.22 8.04%
Adjusted Per Share Value based on latest NOSH - 671,316
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 208.26 227.22 225.30 227.15 224.93 223.30 233.26 -7.28%
EPS 13.49 15.15 17.12 16.61 13.80 16.18 17.53 -16.03%
DPS 0.00 6.50 0.05 4.00 0.00 6.99 0.00 -
NAPS 1.4044 1.3393 1.3303 1.3107 1.2888 1.2488 1.2197 9.86%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.05 1.06 1.04 1.36 1.50 1.42 1.27 -
P/RPS 0.52 0.47 0.46 0.60 0.67 0.64 0.54 -2.48%
P/EPS 7.98 6.99 6.07 8.19 10.86 8.77 7.24 6.70%
EY 12.53 14.31 16.46 12.21 9.21 11.41 13.81 -6.28%
DY 0.00 6.13 0.05 2.94 0.00 4.93 0.00 -
P/NAPS 0.77 0.79 0.78 1.04 1.16 1.14 1.04 -18.17%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 21/05/03 26/02/03 11/11/02 13/08/02 28/05/02 28/02/02 15/11/01 -
Price 1.10 1.05 1.07 1.17 1.70 1.42 1.35 -
P/RPS 0.54 0.46 0.48 0.52 0.76 0.64 0.58 -4.65%
P/EPS 8.36 6.92 6.25 7.05 12.31 8.77 7.70 5.64%
EY 11.96 14.44 16.00 14.19 8.12 11.41 12.99 -5.36%
DY 0.00 6.19 0.05 3.42 0.00 4.93 0.00 -
P/NAPS 0.80 0.78 0.80 0.89 1.32 1.14 1.11 -19.63%

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