[TCHONG] QoQ Annualized Quarter 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- 6.24%
YoY- -13.71%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 2,166,996 1,677,517 1,610,238 1,441,820 1,399,536 1,526,933 1,514,046 26.97%
PBT 187,716 149,998 146,952 136,132 127,904 149,074 165,316 8.83%
Tax -58,004 -43,973 -44,465 -41,962 -39,628 -47,233 -50,241 10.04%
NP 129,712 106,025 102,486 94,170 88,276 101,841 115,074 8.30%
-
NP to SH 129,712 106,025 102,486 96,310 90,656 101,841 115,074 8.30%
-
Tax Rate 30.90% 29.32% 30.26% 30.82% 30.98% 31.68% 30.39% -
Total Cost 2,037,284 1,571,492 1,507,752 1,347,650 1,311,260 1,425,092 1,398,972 28.44%
-
Net Worth 998,299 965,082 938,195 945,290 943,759 899,976 893,979 7.62%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 46,913 17,870 27,399 - 43,655 358 -
Div Payout % - 44.25% 17.44% 28.45% - 42.87% 0.31% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 998,299 965,082 938,195 945,290 943,759 899,976 893,979 7.62%
NOSH 669,999 670,195 670,139 684,992 688,875 671,624 672,165 -0.21%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 5.99% 6.32% 6.36% 6.53% 6.31% 6.67% 7.60% -
ROE 12.99% 10.99% 10.92% 10.19% 9.61% 11.32% 12.87% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 323.43 250.30 240.28 210.49 203.16 227.35 225.25 27.24%
EPS 19.36 15.82 15.29 14.06 13.16 15.16 17.12 8.53%
DPS 0.00 7.00 2.67 4.00 0.00 6.50 0.05 -
NAPS 1.49 1.44 1.40 1.38 1.37 1.34 1.33 7.85%
Adjusted Per Share Value based on latest NOSH - 683,404
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 322.47 249.63 239.62 214.56 208.26 227.22 225.30 26.97%
EPS 19.30 15.78 15.25 14.33 13.49 15.15 17.12 8.31%
DPS 0.00 6.98 2.66 4.08 0.00 6.50 0.05 -
NAPS 1.4856 1.4361 1.3961 1.4067 1.4044 1.3393 1.3303 7.63%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.33 1.29 1.27 1.12 1.05 1.06 1.04 -
P/RPS 0.41 0.52 0.53 0.53 0.52 0.47 0.46 -7.37%
P/EPS 6.87 8.15 8.30 7.97 7.98 6.99 6.07 8.59%
EY 14.56 12.26 12.04 12.55 12.53 14.31 16.46 -7.84%
DY 0.00 5.43 2.10 3.57 0.00 6.13 0.05 -
P/NAPS 0.89 0.90 0.91 0.81 0.77 0.79 0.78 9.18%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 26/02/04 13/11/03 14/08/03 21/05/03 26/02/03 11/11/02 -
Price 1.20 1.32 1.24 1.26 1.10 1.05 1.07 -
P/RPS 0.37 0.53 0.52 0.60 0.54 0.46 0.48 -15.91%
P/EPS 6.20 8.34 8.11 8.96 8.36 6.92 6.25 -0.53%
EY 16.13 11.98 12.33 11.16 11.96 14.44 16.00 0.54%
DY 0.00 5.30 2.15 3.17 0.00 6.19 0.05 -
P/NAPS 0.81 0.92 0.89 0.91 0.80 0.78 0.80 0.83%

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