[TCHONG] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock

[TCHONG] TAN CHONG MOTOR HOLDINGS BHD

Announcement Date

26-Feb-2003

Admission Sponsor

Sponsor

Financial Year

31-Dec-2002

Quarter

31-Dec-2002 [#4]

Profit Trend

QoQ- -11.5%

YoY- -6.36%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Annualized Quarter Result
Revenue	1,610,238	1,441,820	1,399,536	1,526,933	1,514,046	1,526,426	1,511,512	4.30%
YoY %	11.68%	3.02%	-8.34%	0.85%	-0.81%	0.99%	-	-
Horiz. %	106.53%	95.39%	92.59%	101.02%	100.17%	100.99%	100.00%	-
PBT	146,952	136,132	127,904	149,074	165,316	161,484	136,656	4.95%
YoY %	7.95%	6.43%	-14.20%	-9.82%	2.37%	18.17%	-	-
Horiz. %	107.53%	99.62%	93.60%	109.09%	120.97%	118.17%	100.00%	-
Tax	-44,465	-41,962	-39,628	-47,233	-50,241	-49,870	-43,932	0.80%
YoY %	-5.96%	-5.89%	16.10%	5.99%	-0.74%	-13.52%	-	-
Horiz. %	101.21%	95.52%	90.20%	107.51%	114.36%	113.52%	100.00%	-
NP	102,486	94,170	88,276	101,841	115,074	111,614	92,724	6.89%
YoY %	8.83%	6.68%	-13.32%	-11.50%	3.10%	20.37%	-	-
Horiz. %	110.53%	101.56%	95.20%	109.83%	124.10%	120.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	102,486	96,310	90,656	101,841	115,074	111,614	92,724	6.89%
YoY %	6.41%	6.24%	-10.98%	-11.50%	3.10%	20.37%	-	-
Horiz. %	110.53%	103.87%	97.77%	109.83%	124.10%	120.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.26%	30.82%	30.98%	31.68%	30.39%	30.88%	32.15%	-
YoY %	-1.82%	-0.52%	-2.21%	4.24%	-1.59%	-3.95%	-	-
Horiz. %	94.12%	95.86%	96.36%	98.54%	94.53%	96.05%	100.00%	-
Total Cost	1,507,752	1,347,650	1,311,260	1,425,092	1,398,972	1,414,812	1,418,788	4.13%
YoY %	11.88%	2.78%	-7.99%	1.87%	-1.12%	-0.28%	-	-
Horiz. %	106.27%	94.99%	92.42%	100.44%	98.60%	99.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	938,195	945,290	943,759	899,976	893,979	880,809	866,043	5.47%
YoY %	-0.75%	0.16%	4.86%	0.67%	1.50%	1.70%	-	-
Horiz. %	108.33%	109.15%	108.97%	103.92%	103.23%	101.70%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Dividend
Div	17,870	27,399	-	43,655	358	26,894	-	-
YoY %	-34.78%	0.00%	-	12,094.13%	-98.67%	0.00%	-	-
Horiz. %	66.45%	101.88%	-	162.32%	1.33%	100.00%	-	-
Div Payout %	17.44%	28.45%	-	42.87%	0.31%	24.10%	-	-
YoY %	-38.70%	0.00%	-	13,729.03%	-98.71%	0.00%	-	-
Horiz. %	72.37%	118.05%	-	177.88%	1.29%	100.00%	-	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Equity
Net Worth	938,195	945,290	943,759	899,976	893,979	880,809	866,043	5.47%
YoY %	-0.75%	0.16%	4.86%	0.67%	1.50%	1.70%	-	-
Horiz. %	108.33%	109.15%	108.97%	103.92%	103.23%	101.70%	100.00%	-
NOSH	670,139	684,992	688,875	671,624	672,165	672,373	671,351	-0.12%
YoY %	-2.17%	-0.56%	2.57%	-0.08%	-0.03%	0.15%	-	-
Horiz. %	99.82%	102.03%	102.61%	100.04%	100.12%	100.15%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Ratio Analysis
NP Margin	6.36%	6.53%	6.31%	6.67%	7.60%	7.31%	6.13%	-
YoY %	-2.60%	3.49%	-5.40%	-12.24%	3.97%	19.25%	-	-
Horiz. %	103.75%	106.53%	102.94%	108.81%	123.98%	119.25%	100.00%	-
ROE	10.92%	10.19%	9.61%	11.32%	12.87%	12.67%	10.71%	-
YoY %	7.16%	6.04%	-15.11%	-12.04%	1.58%	18.30%	-	-
Horiz. %	101.96%	95.14%	89.73%	105.70%	120.17%	118.30%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Per Share
RPS	240.28	210.49	203.16	227.35	225.25	227.02	225.14	4.43%
YoY %	14.15%	3.61%	-10.64%	0.93%	-0.78%	0.84%	-	-
Horiz. %	106.72%	93.49%	90.24%	100.98%	100.05%	100.84%	100.00%	-
EPS	15.29	14.06	13.16	15.16	17.12	16.60	0.00	-
YoY %	8.75%	6.84%	-13.19%	-11.45%	3.13%	0.00%	-	-
Horiz. %	92.11%	84.70%	79.28%	91.33%	103.13%	100.00%	-	-
DPS	2.67	4.00	0.00	6.50	0.05	4.00	0.00	-
YoY %	-33.25%	0.00%	0.00%	12,900.00%	-98.75%	0.00%	-	-
Horiz. %	66.75%	100.00%	0.00%	162.50%	1.25%	100.00%	-	-
NAPS	1.40	1.38	1.37	1.34	1.33	1.31	1.29	5.60%
YoY %	1.45%	0.73%	2.24%	0.75%	1.53%	1.55%	-	-
Horiz. %	108.53%	106.98%	106.20%	103.88%	103.10%	101.55%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Adjusted Per Share Value based on latest NOSH - 668,835
RPS	239.62	214.56	208.26	227.22	225.30	227.15	224.93	4.30%
YoY %	11.68%	3.03%	-8.34%	0.85%	-0.81%	0.99%	-	-
Horiz. %	106.53%	95.39%	92.59%	101.02%	100.16%	100.99%	100.00%	-
EPS	15.25	14.33	13.49	15.15	17.12	16.61	13.80	6.88%
YoY %	6.42%	6.23%	-10.96%	-11.51%	3.07%	20.36%	-	-
Horiz. %	110.51%	103.84%	97.75%	109.78%	124.06%	120.36%	100.00%	-
DPS	2.66	4.08	0.00	6.50	0.05	4.00	0.00	-
YoY %	-34.80%	0.00%	0.00%	12,900.00%	-98.75%	0.00%	-	-
Horiz. %	66.50%	102.00%	0.00%	162.50%	1.25%	100.00%	-	-
NAPS	1.3961	1.4067	1.4044	1.3393	1.3303	1.3107	1.2888	5.47%
YoY %	-0.75%	0.16%	4.86%	0.68%	1.50%	1.70%	-	-
Horiz. %	108.33%	109.15%	108.97%	103.92%	103.22%	101.70%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	28/06/02	29/03/02	-
Price	1.27	1.12	1.05	1.06	1.04	1.36	1.50	-
P/RPS	0.53	0.53	0.52	0.47	0.46	0.60	0.67	-14.45%
YoY %	0.00%	1.92%	10.64%	2.17%	-23.33%	-10.45%	-	-
Horiz. %	79.10%	79.10%	77.61%	70.15%	68.66%	89.55%	100.00%	-
P/EPS	8.30	7.97	7.98	6.99	6.07	8.19	10.86	-16.39%
YoY %	4.14%	-0.13%	14.16%	15.16%	-25.89%	-24.59%	-	-
Horiz. %	76.43%	73.39%	73.48%	64.36%	55.89%	75.41%	100.00%	-
EY	12.04	12.55	12.53	14.31	16.46	12.21	9.21	19.53%
YoY %	-4.06%	0.16%	-12.44%	-13.06%	34.81%	32.57%	-	-
Horiz. %	130.73%	136.26%	136.05%	155.37%	178.72%	132.57%	100.00%	-
DY	2.10	3.57	0.00	6.13	0.05	2.94	0.00	-
YoY %	-41.18%	0.00%	0.00%	12,160.00%	-98.30%	0.00%	-	-
Horiz. %	71.43%	121.43%	0.00%	208.50%	1.70%	100.00%	-	-
P/NAPS	0.91	0.81	0.77	0.79	0.78	1.04	1.16	-14.92%
YoY %	12.35%	5.19%	-2.53%	1.28%	-25.00%	-10.34%	-	-
Horiz. %	78.45%	69.83%	66.38%	68.10%	67.24%	89.66%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Price Multiplier on Announcement Date
Date	13/11/03	14/08/03	21/05/03	26/02/03	11/11/02	13/08/02	28/05/02	-
Price	1.24	1.26	1.10	1.05	1.07	1.17	1.70	-
P/RPS	0.52	0.60	0.54	0.46	0.48	0.52	0.76	-22.33%
YoY %	-13.33%	11.11%	17.39%	-4.17%	-7.69%	-31.58%	-	-
Horiz. %	68.42%	78.95%	71.05%	60.53%	63.16%	68.42%	100.00%	-
P/EPS	8.11	8.96	8.36	6.92	6.25	7.05	12.31	-24.26%
YoY %	-9.49%	7.18%	20.81%	10.72%	-11.35%	-42.73%	-	-
Horiz. %	65.88%	72.79%	67.91%	56.21%	50.77%	57.27%	100.00%	-
EY	12.33	11.16	11.96	14.44	16.00	14.19	8.12	32.07%
YoY %	10.48%	-6.69%	-17.17%	-9.75%	12.76%	74.75%	-	-
Horiz. %	151.85%	137.44%	147.29%	177.83%	197.04%	174.75%	100.00%	-
DY	2.15	3.17	0.00	6.19	0.05	3.42	0.00	-
YoY %	-32.18%	0.00%	0.00%	12,280.00%	-98.54%	0.00%	-	-
Horiz. %	62.87%	92.69%	0.00%	180.99%	1.46%	100.00%	-	-
P/NAPS	0.89	0.91	0.80	0.78	0.80	0.89	1.32	-23.09%
YoY %	-2.20%	13.75%	2.56%	-2.50%	-10.11%	-32.58%	-	-
Horiz. %	67.42%	68.94%	60.61%	59.09%	60.61%	67.42%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos