[TCHONG] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
18-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -2.64%
YoY- 29.54%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 2,987,634 2,725,528 2,385,217 2,354,340 2,348,090 2,166,996 1,677,517 46.98%
PBT 197,530 210,808 181,874 187,366 194,226 187,716 149,998 20.16%
Tax -58,712 -65,820 -55,054 -54,601 -57,854 -58,004 -43,973 21.27%
NP 138,818 144,988 126,820 132,765 136,372 129,712 106,025 19.70%
-
NP to SH 135,788 144,988 126,820 132,765 136,372 129,712 106,025 17.95%
-
Tax Rate 29.72% 31.22% 30.27% 29.14% 29.79% 30.90% 29.32% -
Total Cost 2,848,816 2,580,540 2,258,397 2,221,574 2,211,718 2,037,284 1,571,492 48.72%
-
Net Worth 1,092,470 1,085,400 1,071,957 1,025,223 1,011,403 998,299 965,082 8.62%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 33,511 - 50,248 22,336 33,490 - 46,913 -20.10%
Div Payout % 24.68% - 39.62% 16.82% 24.56% - 44.25% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 1,092,470 1,085,400 1,071,957 1,025,223 1,011,403 998,299 965,082 8.62%
NOSH 670,227 670,000 669,973 670,080 669,803 669,999 670,195 0.00%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.65% 5.32% 5.32% 5.64% 5.81% 5.99% 6.32% -
ROE 12.43% 13.36% 11.83% 12.95% 13.48% 12.99% 10.99% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 445.76 406.80 356.02 351.35 350.56 323.43 250.30 46.97%
EPS 20.26 21.64 18.93 19.81 20.36 19.36 15.82 17.94%
DPS 5.00 0.00 7.50 3.33 5.00 0.00 7.00 -20.11%
NAPS 1.63 1.62 1.60 1.53 1.51 1.49 1.44 8.62%
Adjusted Per Share Value based on latest NOSH - 670,683
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 444.59 405.58 354.94 350.35 349.42 322.47 249.63 46.98%
EPS 20.21 21.58 18.87 19.76 20.29 19.30 15.78 17.95%
DPS 4.99 0.00 7.48 3.32 4.98 0.00 6.98 -20.06%
NAPS 1.6257 1.6152 1.5952 1.5256 1.5051 1.4856 1.4361 8.62%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.64 1.84 1.66 1.44 1.22 1.33 1.29 -
P/RPS 0.37 0.45 0.47 0.41 0.35 0.41 0.52 -20.31%
P/EPS 8.09 8.50 8.77 7.27 5.99 6.87 8.15 -0.49%
EY 12.35 11.76 11.40 13.76 16.69 14.56 12.26 0.48%
DY 3.05 0.00 4.52 2.31 4.10 0.00 5.43 -31.94%
P/NAPS 1.01 1.14 1.04 0.94 0.81 0.89 0.90 7.99%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 17/08/05 19/05/05 28/02/05 18/11/04 12/08/04 31/05/04 26/02/04 -
Price 1.71 1.73 1.80 1.68 1.30 1.20 1.32 -
P/RPS 0.38 0.43 0.51 0.48 0.37 0.37 0.53 -19.90%
P/EPS 8.44 7.99 9.51 8.48 6.39 6.20 8.34 0.79%
EY 11.85 12.51 10.52 11.79 15.66 16.13 11.98 -0.72%
DY 2.92 0.00 4.17 1.98 3.85 0.00 5.30 -32.81%
P/NAPS 1.05 1.07 1.13 1.10 0.86 0.81 0.92 9.22%

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