[TCHONG] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -78.69%
YoY- -6.12%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 1,526,933 1,135,535 763,213 377,878 1,500,585 1,175,631 803,694 53.21%
PBT 149,074 123,987 80,742 34,164 152,353 124,441 83,602 46.89%
Tax -47,233 -37,681 -24,935 -10,983 -43,594 -36,098 -24,170 56.11%
NP 101,841 86,306 55,807 23,181 108,759 88,343 59,432 43.05%
-
NP to SH 101,841 86,306 55,807 23,181 108,759 88,343 59,432 43.05%
-
Tax Rate 31.68% 30.39% 30.88% 32.15% 28.61% 29.01% 28.91% -
Total Cost 1,425,092 1,049,229 707,406 354,697 1,391,826 1,087,288 744,262 54.01%
-
Net Worth 899,976 893,979 880,809 866,043 839,189 819,608 806,769 7.53%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 43,655 268 13,447 - 46,994 - 20,169 67.09%
Div Payout % 42.87% 0.31% 24.10% - 43.21% - 33.94% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 899,976 893,979 880,809 866,043 839,189 819,608 806,769 7.53%
NOSH 671,624 672,165 672,373 671,351 671,351 671,809 672,307 -0.06%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 6.67% 7.60% 7.31% 6.13% 7.25% 7.51% 7.39% -
ROE 11.32% 9.65% 6.34% 2.68% 12.96% 10.78% 7.37% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 227.35 168.94 113.51 56.29 223.52 174.99 119.54 53.32%
EPS 15.16 12.84 8.30 0.00 16.20 13.15 8.84 43.13%
DPS 6.50 0.04 2.00 0.00 7.00 0.00 3.00 67.20%
NAPS 1.34 1.33 1.31 1.29 1.25 1.22 1.20 7.61%
Adjusted Per Share Value based on latest NOSH - 681,794
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 234.24 174.20 117.08 57.97 230.20 180.35 123.29 53.21%
EPS 15.62 13.24 8.56 3.56 16.68 13.55 9.12 43.00%
DPS 6.70 0.04 2.06 0.00 7.21 0.00 3.09 67.28%
NAPS 1.3806 1.3714 1.3512 1.3286 1.2874 1.2573 1.2376 7.54%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.06 1.04 1.36 1.50 1.42 1.27 1.25 -
P/RPS 0.47 0.62 1.20 2.66 0.64 0.73 1.05 -41.39%
P/EPS 6.99 8.10 16.39 43.44 8.77 9.66 14.14 -37.39%
EY 14.31 12.35 6.10 2.30 11.41 10.35 7.07 59.80%
DY 6.13 0.04 1.47 0.00 4.93 0.00 2.40 86.53%
P/NAPS 0.79 0.78 1.04 1.16 1.14 1.04 1.04 -16.70%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 11/11/02 13/08/02 28/05/02 28/02/02 15/11/01 22/08/01 -
Price 1.05 1.07 1.17 1.70 1.42 1.35 1.47 -
P/RPS 0.46 0.63 1.03 3.02 0.64 0.77 1.23 -47.99%
P/EPS 6.92 8.33 14.10 49.23 8.77 10.27 16.63 -44.17%
EY 14.44 12.00 7.09 2.03 11.41 9.74 6.01 79.10%
DY 6.19 0.04 1.71 0.00 4.93 0.00 2.04 109.16%
P/NAPS 0.78 0.80 0.89 1.32 1.14 1.11 1.23 -26.12%

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