[TCHONG] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
11-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 1.5%
YoY- -3.02%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 1,484,630 1,498,939 1,526,933 1,460,489 1,460,104 1,483,922 1,500,585 -0.71%
PBT 136,398 146,886 149,074 151,899 149,493 151,072 152,353 -7.12%
Tax -43,279 -46,157 -47,233 -45,177 -44,359 -43,824 -43,594 -0.48%
NP 93,119 100,729 101,841 106,722 105,134 107,248 108,759 -9.85%
-
NP to SH 93,119 101,150 102,615 107,496 105,908 107,601 108,759 -9.85%
-
Tax Rate 31.73% 31.42% 31.68% 29.74% 29.67% 29.01% 28.61% -
Total Cost 1,391,511 1,398,210 1,425,092 1,353,767 1,354,970 1,376,674 1,391,826 -0.01%
-
Net Worth 943,098 943,759 668,835 893,472 879,425 879,514 850,666 7.13%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 43,765 43,523 43,523 40,647 40,647 47,379 47,379 -5.16%
Div Payout % 47.00% 43.03% 42.41% 37.81% 38.38% 44.03% 43.56% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 943,098 943,759 668,835 893,472 879,425 879,514 850,666 7.13%
NOSH 683,404 688,875 668,835 671,784 671,316 681,794 680,533 0.28%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 6.27% 6.72% 6.67% 7.31% 7.20% 7.23% 7.25% -
ROE 9.87% 10.72% 15.34% 12.03% 12.04% 12.23% 12.79% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 217.24 217.59 228.30 217.40 217.50 217.65 220.50 -0.99%
EPS 13.63 14.68 15.34 16.00 15.78 15.78 15.98 -10.08%
DPS 6.40 6.32 6.50 6.00 6.00 7.00 7.00 -5.81%
NAPS 1.38 1.37 1.00 1.33 1.31 1.29 1.25 6.83%
Adjusted Per Share Value based on latest NOSH - 671,784
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 227.75 229.94 234.24 224.05 223.99 227.64 230.20 -0.71%
EPS 14.28 15.52 15.74 16.49 16.25 16.51 16.68 -9.86%
DPS 6.71 6.68 6.68 6.24 6.24 7.27 7.27 -5.21%
NAPS 1.4468 1.4478 1.026 1.3706 1.3491 1.3492 1.305 7.13%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.12 1.05 1.06 1.04 1.36 1.50 1.42 -
P/RPS 0.52 0.48 0.46 0.48 0.63 0.69 0.64 -12.96%
P/EPS 8.22 7.15 6.91 6.50 8.62 9.50 8.89 -5.10%
EY 12.17 13.98 14.47 15.39 11.60 10.52 11.25 5.39%
DY 5.72 6.02 6.13 5.77 4.41 4.67 4.93 10.44%
P/NAPS 0.81 0.77 1.06 0.78 1.04 1.16 1.14 -20.42%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 14/08/03 21/05/03 26/02/03 11/11/02 13/08/02 28/05/02 28/02/02 -
Price 1.26 1.10 1.05 1.07 1.17 1.70 1.42 -
P/RPS 0.58 0.51 0.46 0.49 0.54 0.78 0.64 -6.36%
P/EPS 9.25 7.49 6.84 6.69 7.42 10.77 8.89 2.68%
EY 10.81 13.35 14.61 14.95 13.48 9.28 11.25 -2.63%
DY 5.08 5.74 6.19 5.61 5.13 4.12 4.93 2.02%
P/NAPS 0.91 0.80 1.05 0.80 0.89 1.32 1.14 -13.98%

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