[TCHONG] QoQ TTM 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- -1.43%
YoY- -6.0%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
TTM 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 1,599,077 1,484,630 1,498,939 1,526,933 1,460,489 1,460,104 9.66%
PBT 149,998 135,301 136,398 146,886 149,074 151,899 149,493 0.22%
Tax -43,973 -42,901 -43,279 -46,157 -47,233 -45,177 -44,359 -0.57%
NP 106,025 92,400 93,119 100,729 101,841 106,722 105,134 0.56%
-
NP to SH 106,025 92,400 93,119 101,150 102,615 107,496 105,908 0.07%
-
Tax Rate 29.32% 31.71% 31.73% 31.42% 31.68% 29.74% 29.67% -
Total Cost 1,571,492 1,506,677 1,391,511 1,398,210 1,425,092 1,353,767 1,354,970 10.35%
-
Net Worth 965,296 939,008 943,098 943,759 668,835 893,472 879,425 6.38%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 80,702 43,765 43,765 43,523 43,523 40,647 40,647 57.77%
Div Payout % 76.12% 47.37% 47.00% 43.03% 42.41% 37.81% 38.38% -
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 965,296 939,008 943,098 943,759 668,835 893,472 879,425 6.38%
NOSH 670,344 670,720 683,404 688,875 668,835 671,784 671,316 -0.09%
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% 5.78% 6.27% 6.72% 6.67% 7.31% 7.20% -
ROE 10.98% 9.84% 9.87% 10.72% 15.34% 12.03% 12.04% -
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 250.25 238.41 217.24 217.59 228.30 217.40 217.50 9.77%
EPS 15.82 13.78 13.63 14.68 15.34 16.00 15.78 0.16%
DPS 12.04 6.53 6.40 6.32 6.50 6.00 6.00 58.89%
NAPS 1.44 1.40 1.38 1.37 1.00 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 249.63 237.96 220.93 223.06 227.22 217.33 217.28 9.66%
EPS 15.78 13.75 13.86 15.05 15.27 16.00 15.76 0.08%
DPS 12.01 6.51 6.51 6.48 6.48 6.05 6.05 57.75%
NAPS 1.4365 1.3973 1.4034 1.4044 0.9953 1.3296 1.3087 6.39%
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 0.53 0.52 0.48 0.46 0.48 0.63 -11.97%
P/EPS 8.16 9.22 8.22 7.15 6.91 6.50 8.62 -3.58%
EY 12.26 10.85 12.17 13.98 14.47 15.39 11.60 3.74%
DY 9.33 5.14 5.72 6.02 6.13 5.77 4.41 64.57%
P/NAPS 0.90 0.91 0.81 0.77 1.06 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 0.52 0.58 0.51 0.46 0.49 0.54 -1.23%
P/EPS 8.35 9.00 9.25 7.49 6.84 6.69 7.42 8.16%
EY 11.98 11.11 10.81 13.35 14.61 14.95 13.48 -7.54%
DY 9.12 5.26 5.08 5.74 6.19 5.61 5.13 46.59%
P/NAPS 0.92 0.89 0.91 0.80 1.05 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