[TCHONG] QoQ TTM 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- -4.54%

YoY- -5.65%

Quarter Report

TCHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
TTM Result
Revenue	1,599,077	1,484,630	1,498,939	1,526,933	1,460,489	1,460,104	1,483,922	5.10%
YoY %	7.71%	-0.95%	-1.83%	4.55%	0.03%	-1.61%	-	-
Horiz. %	107.76%	100.05%	101.01%	102.90%	98.42%	98.39%	100.00%	-
PBT	135,301	136,398	146,886	149,074	151,899	149,493	151,072	-7.08%
YoY %	-0.80%	-7.14%	-1.47%	-1.86%	1.61%	-1.05%	-	-
Horiz. %	89.56%	90.29%	97.23%	98.68%	100.55%	98.95%	100.00%	-
Tax	-42,901	-43,279	-46,157	-47,233	-45,177	-44,359	-43,824	-1.40%
YoY %	0.87%	6.24%	2.28%	-4.55%	-1.84%	-1.22%	-	-
Horiz. %	97.89%	98.76%	105.32%	107.78%	103.09%	101.22%	100.00%	-
NP	92,400	93,119	100,729	101,841	106,722	105,134	107,248	-9.44%
YoY %	-0.77%	-7.55%	-1.09%	-4.57%	1.51%	-1.97%	-	-
Horiz. %	86.16%	86.83%	93.92%	94.96%	99.51%	98.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	92,400	93,119	101,150	102,615	107,496	105,908	107,601	-9.64%
YoY %	-0.77%	-7.94%	-1.43%	-4.54%	1.50%	-1.57%	-	-
Horiz. %	85.87%	86.54%	94.00%	95.37%	99.90%	98.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.71%	31.73%	31.42%	31.68%	29.74%	29.67%	29.01%	-
YoY %	-0.06%	0.99%	-0.82%	6.52%	0.24%	2.28%	-	-
Horiz. %	109.31%	109.38%	108.31%	109.20%	102.52%	102.28%	100.00%	-
Total Cost	1,506,677	1,391,511	1,398,210	1,425,092	1,353,767	1,354,970	1,376,674	6.19%
YoY %	8.28%	-0.48%	-1.89%	5.27%	-0.09%	-1.58%	-	-
Horiz. %	109.44%	101.08%	101.56%	103.52%	98.34%	98.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	939,008	943,098	943,759	668,835	893,472	879,425	879,514	4.45%
YoY %	-0.43%	-0.07%	41.10%	-25.14%	1.60%	-0.01%	-	-
Horiz. %	106.76%	107.23%	107.30%	76.05%	101.59%	99.99%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Dividend
Div	43,765	43,765	43,523	43,523	40,647	40,647	47,379	-5.14%
YoY %	0.00%	0.56%	0.00%	7.08%	0.00%	-14.21%	-	-
Horiz. %	92.37%	92.37%	91.86%	91.86%	85.79%	85.79%	100.00%	-
Div Payout %	47.37%	47.00%	43.03%	42.41%	37.81%	38.38%	44.03%	-
YoY %	0.79%	9.23%	1.46%	12.17%	-1.49%	-12.83%	-	-
Horiz. %	107.59%	106.75%	97.73%	96.32%	85.87%	87.17%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Equity
Net Worth	939,008	943,098	943,759	668,835	893,472	879,425	879,514	4.45%
YoY %	-0.43%	-0.07%	41.10%	-25.14%	1.60%	-0.01%	-	-
Horiz. %	106.76%	107.23%	107.30%	76.05%	101.59%	99.99%	100.00%	-
NOSH	670,720	683,404	688,875	668,835	671,784	671,316	681,794	-1.08%
YoY %	-1.86%	-0.79%	3.00%	-0.44%	0.07%	-1.54%	-	-
Horiz. %	98.38%	100.24%	101.04%	98.10%	98.53%	98.46%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Ratio Analysis
NP Margin	5.78%	6.27%	6.72%	6.67%	7.31%	7.20%	7.23%	-
YoY %	-7.81%	-6.70%	0.75%	-8.76%	1.53%	-0.41%	-	-
Horiz. %	79.94%	86.72%	92.95%	92.25%	101.11%	99.59%	100.00%	-
ROE	9.84%	9.87%	10.72%	15.34%	12.03%	12.04%	12.23%	-
YoY %	-0.30%	-7.93%	-30.12%	27.51%	-0.08%	-1.55%	-	-
Horiz. %	80.46%	80.70%	87.65%	125.43%	98.36%	98.45%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Per Share
RPS	238.41	217.24	217.59	228.30	217.40	217.50	217.65	6.25%
YoY %	9.74%	-0.16%	-4.69%	5.01%	-0.05%	-0.07%	-	-
Horiz. %	109.54%	99.81%	99.97%	104.89%	99.89%	99.93%	100.00%	-
EPS	13.78	13.63	14.68	15.34	16.00	15.78	15.78	-8.63%
YoY %	1.10%	-7.15%	-4.30%	-4.13%	1.39%	0.00%	-	-
Horiz. %	87.33%	86.38%	93.03%	97.21%	101.39%	100.00%	100.00%	-
DPS	6.53	6.40	6.32	6.50	6.00	6.00	7.00	-4.52%
YoY %	2.03%	1.27%	-2.77%	8.33%	0.00%	-14.29%	-	-
Horiz. %	93.29%	91.43%	90.29%	92.86%	85.71%	85.71%	100.00%	-
NAPS	1.40	1.38	1.37	1.00	1.33	1.31	1.29	5.60%
YoY %	1.45%	0.73%	37.00%	-24.81%	1.53%	1.55%	-	-
Horiz. %	108.53%	106.98%	106.20%	77.52%	103.10%	101.55%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Adjusted Per Share Value based on latest NOSH - 668,835
RPS	237.96	220.93	223.06	227.22	217.33	217.28	220.82	5.10%
YoY %	7.71%	-0.95%	-1.83%	4.55%	0.02%	-1.60%	-	-
Horiz. %	107.76%	100.05%	101.01%	102.90%	98.42%	98.40%	100.00%	-
EPS	13.75	13.86	15.05	15.27	16.00	15.76	16.01	-9.63%
YoY %	-0.79%	-7.91%	-1.44%	-4.56%	1.52%	-1.56%	-	-
Horiz. %	85.88%	86.57%	94.00%	95.38%	99.94%	98.44%	100.00%	-
DPS	6.51	6.51	6.48	6.48	6.05	6.05	7.05	-5.16%
YoY %	0.00%	0.46%	0.00%	7.11%	0.00%	-14.18%	-	-
Horiz. %	92.34%	92.34%	91.91%	91.91%	85.82%	85.82%	100.00%	-
NAPS	1.3973	1.4034	1.4044	0.9953	1.3296	1.3087	1.3088	4.45%
YoY %	-0.43%	-0.07%	41.10%	-25.14%	1.60%	-0.01%	-	-
Horiz. %	106.76%	107.23%	107.30%	76.05%	101.59%	99.99%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Price Multiplier on Financial Quarter End Date
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	0.53	0.52	0.48	0.46	0.48	0.63	0.69	-16.11%
YoY %	1.92%	8.33%	4.35%	-4.17%	-23.81%	-8.70%	-	-
Horiz. %	76.81%	75.36%	69.57%	66.67%	69.57%	91.30%	100.00%	-
P/EPS	9.22	8.22	7.15	6.91	6.50	8.62	9.50	-1.97%
YoY %	12.17%	14.97%	3.47%	6.31%	-24.59%	-9.26%	-	-
Horiz. %	97.05%	86.53%	75.26%	72.74%	68.42%	90.74%	100.00%	-
EY	10.85	12.17	13.98	14.47	15.39	11.60	10.52	2.07%
YoY %	-10.85%	-12.95%	-3.39%	-5.98%	32.67%	10.27%	-	-
Horiz. %	103.14%	115.68%	132.89%	137.55%	146.29%	110.27%	100.00%	-
DY	5.14	5.72	6.02	6.13	5.77	4.41	4.67	6.59%
YoY %	-10.14%	-4.98%	-1.79%	6.24%	30.84%	-5.57%	-	-
Horiz. %	110.06%	122.48%	128.91%	131.26%	123.55%	94.43%	100.00%	-
P/NAPS	0.91	0.81	0.77	1.06	0.78	1.04	1.16	-14.92%
YoY %	12.35%	5.19%	-27.36%	35.90%	-25.00%	-10.34%	-	-
Horiz. %	78.45%	69.83%	66.38%	91.38%	67.24%	89.66%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Price Multiplier on Announcement Date
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	0.52	0.58	0.51	0.46	0.49	0.54	0.78	-23.66%
YoY %	-10.34%	13.73%	10.87%	-6.12%	-9.26%	-30.77%	-	-
Horiz. %	66.67%	74.36%	65.38%	58.97%	62.82%	69.23%	100.00%	-
P/EPS	9.00	9.25	7.49	6.84	6.69	7.42	10.77	-11.27%
YoY %	-2.70%	23.50%	9.50%	2.24%	-9.84%	-31.10%	-	-
Horiz. %	83.57%	85.89%	69.55%	63.51%	62.12%	68.90%	100.00%	-
EY	11.11	10.81	13.35	14.61	14.95	13.48	9.28	12.73%
YoY %	2.78%	-19.03%	-8.62%	-2.27%	10.91%	45.26%	-	-
Horiz. %	119.72%	116.49%	143.86%	157.44%	161.10%	145.26%	100.00%	-
DY	5.26	5.08	5.74	6.19	5.61	5.13	4.12	17.66%
YoY %	3.54%	-11.50%	-7.27%	10.34%	9.36%	24.51%	-	-
Horiz. %	127.67%	123.30%	139.32%	150.24%	136.17%	124.51%	100.00%	-
P/NAPS	0.89	0.91	0.80	1.05	0.80	0.89	1.32	-23.09%
YoY %	-2.20%	13.75%	-23.81%	31.25%	-10.11%	-32.58%	-	-
Horiz. %	67.42%	68.94%	60.61%	79.55%	60.61%	67.42%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos