[TCHONG] QoQ Cumulative 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- 18.0%
YoY- -6.36%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 1,207,679 720,910 349,884 1,526,933 1,135,535 763,213 377,878 116.81%
PBT 110,214 68,066 31,976 149,074 123,987 80,742 34,164 118.17%
Tax -33,349 -20,981 -9,907 -47,233 -37,681 -24,935 -10,983 109.54%
NP 76,865 47,085 22,069 101,841 86,306 55,807 23,181 122.20%
-
NP to SH 76,865 48,155 22,664 101,841 86,306 55,807 23,181 122.20%
-
Tax Rate 30.26% 30.82% 30.98% 31.68% 30.39% 30.88% 32.15% -
Total Cost 1,130,814 673,825 327,815 1,425,092 1,049,229 707,406 354,697 116.46%
-
Net Worth 938,195 945,290 943,759 899,976 893,979 880,809 866,043 5.47%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 13,402 13,699 - 43,655 268 13,447 - -
Div Payout % 17.44% 28.45% - 42.87% 0.31% 24.10% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 938,195 945,290 943,759 899,976 893,979 880,809 866,043 5.47%
NOSH 670,139 684,992 688,875 671,624 672,165 672,373 671,351 -0.12%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 6.36% 6.53% 6.31% 6.67% 7.60% 7.31% 6.13% -
ROE 8.19% 5.09% 2.40% 11.32% 9.65% 6.34% 2.68% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 180.21 105.24 50.79 227.35 168.94 113.51 56.29 117.06%
EPS 11.47 7.03 3.29 15.16 12.84 8.30 0.00 -
DPS 2.00 2.00 0.00 6.50 0.04 2.00 0.00 -
NAPS 1.40 1.38 1.37 1.34 1.33 1.31 1.29 5.60%
Adjusted Per Share Value based on latest NOSH - 668,835
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 179.71 107.28 52.07 227.22 168.98 113.57 56.23 116.81%
EPS 11.44 7.17 3.37 15.15 12.84 8.30 3.45 122.20%
DPS 1.99 2.04 0.00 6.50 0.04 2.00 0.00 -
NAPS 1.3961 1.4067 1.4044 1.3393 1.3303 1.3107 1.2888 5.47%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
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 0.70 1.06 2.07 0.47 0.62 1.20 2.66 -58.90%
P/EPS 11.07 15.93 31.91 6.99 8.10 16.39 43.44 -59.77%
EY 9.03 6.28 3.13 14.31 12.35 6.10 2.30 148.66%
DY 1.57 1.79 0.00 6.13 0.04 1.47 0.00 -
P/NAPS 0.91 0.81 0.77 0.79 0.78 1.04 1.16 -14.92%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
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 0.69 1.20 2.17 0.46 0.63 1.03 3.02 -62.59%
P/EPS 10.81 17.92 33.43 6.92 8.33 14.10 49.23 -63.56%
EY 9.25 5.58 2.99 14.44 12.00 7.09 2.03 174.59%
DY 1.61 1.59 0.00 6.19 0.04 1.71 0.00 -
P/NAPS 0.89 0.91 0.80 0.78 0.80 0.89 1.32 -23.09%

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