[TCHONG] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -77.75%
YoY- -2.23%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 1,677,517 1,207,679 720,910 349,884 1,526,933 1,135,535 763,213 68.80%
PBT 149,998 110,214 68,066 31,976 149,074 123,987 80,742 50.95%
Tax -43,973 -33,349 -20,981 -9,907 -47,233 -37,681 -24,935 45.81%
NP 106,025 76,865 47,085 22,069 101,841 86,306 55,807 53.21%
-
NP to SH 106,025 76,865 48,155 22,664 101,841 86,306 55,807 53.21%
-
Tax Rate 29.32% 30.26% 30.82% 30.98% 31.68% 30.39% 30.88% -
Total Cost 1,571,492 1,130,814 673,825 327,815 1,425,092 1,049,229 707,406 70.00%
-
Net Worth 965,082 938,195 945,290 943,759 899,976 893,979 880,809 6.26%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 46,913 13,402 13,699 - 43,655 268 13,447 129.50%
Div Payout % 44.25% 17.44% 28.45% - 42.87% 0.31% 24.10% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 965,082 938,195 945,290 943,759 899,976 893,979 880,809 6.26%
NOSH 670,195 670,139 684,992 688,875 671,624 672,165 672,373 -0.21%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 6.32% 6.36% 6.53% 6.31% 6.67% 7.60% 7.31% -
ROE 10.99% 8.19% 5.09% 2.40% 11.32% 9.65% 6.34% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 250.30 180.21 105.24 50.79 227.35 168.94 113.51 69.17%
EPS 15.82 11.47 7.03 3.29 15.16 12.84 8.30 53.54%
DPS 7.00 2.00 2.00 0.00 6.50 0.04 2.00 129.99%
NAPS 1.44 1.40 1.38 1.37 1.34 1.33 1.31 6.49%
Adjusted Per Share Value based on latest NOSH - 688,875
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 257.34 185.26 110.59 53.67 234.24 174.20 117.08 68.80%
EPS 16.26 11.79 7.39 3.48 15.62 13.24 8.56 53.19%
DPS 7.20 2.06 2.10 0.00 6.70 0.04 2.06 129.78%
NAPS 1.4805 1.4392 1.4501 1.4478 1.3806 1.3714 1.3512 6.26%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.29 1.27 1.12 1.05 1.06 1.04 1.36 -
P/RPS 0.52 0.70 1.06 2.07 0.47 0.62 1.20 -42.64%
P/EPS 8.15 11.07 15.93 31.91 6.99 8.10 16.39 -37.15%
EY 12.26 9.03 6.28 3.13 14.31 12.35 6.10 59.05%
DY 5.43 1.57 1.79 0.00 6.13 0.04 1.47 138.38%
P/NAPS 0.90 0.91 0.81 0.77 0.79 0.78 1.04 -9.16%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 13/11/03 14/08/03 21/05/03 26/02/03 11/11/02 13/08/02 -
Price 1.32 1.24 1.26 1.10 1.05 1.07 1.17 -
P/RPS 0.53 0.69 1.20 2.17 0.46 0.63 1.03 -35.70%
P/EPS 8.34 10.81 17.92 33.43 6.92 8.33 14.10 -29.46%
EY 11.98 9.25 5.58 2.99 14.44 12.00 7.09 41.72%
DY 5.30 1.61 1.59 0.00 6.19 0.04 1.71 112.14%
P/NAPS 0.92 0.89 0.91 0.80 0.78 0.80 0.89 2.22%

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