[TCHONG] QoQ Cumulative 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- 46.03%
YoY- 29.54%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 1,493,817 681,382 2,385,217 1,765,755 1,174,045 541,749 1,677,517 -7.44%
PBT 98,765 52,702 181,874 140,525 97,113 46,929 149,998 -24.33%
Tax -29,356 -16,455 -55,054 -40,951 -28,927 -14,501 -43,973 -23.63%
NP 69,409 36,247 126,820 99,574 68,186 32,428 106,025 -24.62%
-
NP to SH 67,894 36,247 126,820 99,574 68,186 32,428 106,025 -25.72%
-
Tax Rate 29.72% 31.22% 30.27% 29.14% 29.79% 30.90% 29.32% -
Total Cost 1,424,408 645,135 2,258,397 1,666,181 1,105,859 509,321 1,571,492 -6.34%
-
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 16,755 - 50,248 16,752 16,745 - 46,913 -49.69%
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 6.21% 3.34% 11.83% 9.71% 6.74% 3.25% 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 222.88 101.70 356.02 263.51 175.28 80.86 250.30 -7.45%
EPS 10.13 5.41 18.93 14.86 10.18 4.84 15.82 -25.72%
DPS 2.50 0.00 7.50 2.50 2.50 0.00 7.00 -49.69%
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 222.29 101.40 354.94 262.76 174.71 80.62 249.63 -7.44%
EPS 10.10 5.39 18.87 14.82 10.15 4.83 15.78 -25.75%
DPS 2.49 0.00 7.48 2.49 2.49 0.00 6.98 -49.73%
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 0.74 1.81 0.47 0.55 0.70 1.64 0.52 26.54%
P/EPS 16.19 34.01 8.77 9.69 11.98 27.48 8.15 58.09%
EY 6.18 2.94 11.40 10.32 8.34 3.64 12.26 -36.68%
DY 1.52 0.00 4.52 1.74 2.05 0.00 5.43 -57.24%
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 0.77 1.70 0.51 0.64 0.74 1.48 0.53 28.30%
P/EPS 16.88 31.98 9.51 11.31 12.77 24.79 8.34 60.07%
EY 5.92 3.13 10.52 8.85 7.83 4.03 11.98 -37.52%
DY 1.46 0.00 4.17 1.49 1.92 0.00 5.30 -57.69%
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