[TCHONG] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
12-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 5.13%
YoY- 41.6%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 1,656,662 2,332,834 2,987,634 2,348,090 1,441,820 1,526,426 1,607,388 0.50%
PBT 88,380 117,810 197,530 194,226 136,132 161,484 167,204 -10.07%
Tax -18,940 -35,610 -58,712 -57,854 -41,962 -49,870 -48,340 -14.45%
NP 69,440 82,200 138,818 136,372 94,170 111,614 118,864 -8.56%
-
NP to SH 68,946 81,024 135,788 136,372 96,310 111,614 118,864 -8.67%
-
Tax Rate 21.43% 30.23% 29.72% 29.79% 30.82% 30.88% 28.91% -
Total Cost 1,587,222 2,250,634 2,848,816 2,211,718 1,347,650 1,414,812 1,488,524 1.07%
-
Net Worth 1,182,504 1,165,138 1,092,470 1,011,403 945,290 880,809 806,769 6.57%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 33,404 33,480 33,511 33,490 27,399 26,894 40,338 -3.09%
Div Payout % 48.45% 41.32% 24.68% 24.56% 28.45% 24.10% 33.94% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 1,182,504 1,165,138 1,092,470 1,011,403 945,290 880,809 806,769 6.57%
NOSH 668,081 669,619 670,227 669,803 684,992 672,373 672,307 -0.10%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 4.19% 3.52% 4.65% 5.81% 6.53% 7.31% 7.39% -
ROE 5.83% 6.95% 12.43% 13.48% 10.19% 12.67% 14.73% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 247.97 348.38 445.76 350.56 210.49 227.02 239.09 0.60%
EPS 10.32 12.10 20.26 20.36 14.06 16.60 17.68 -8.57%
DPS 5.00 5.00 5.00 5.00 4.00 4.00 6.00 -2.99%
NAPS 1.77 1.74 1.63 1.51 1.38 1.31 1.20 6.68%
Adjusted Per Share Value based on latest NOSH - 669,625
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 246.53 347.15 444.59 349.42 214.56 227.15 239.19 0.50%
EPS 10.26 12.06 20.21 20.29 14.33 16.61 17.69 -8.67%
DPS 4.97 4.98 4.99 4.98 4.08 4.00 6.00 -3.08%
NAPS 1.7597 1.7338 1.6257 1.5051 1.4067 1.3107 1.2005 6.57%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.25 1.40 1.64 1.22 1.12 1.36 1.25 -
P/RPS 0.50 0.40 0.37 0.35 0.53 0.60 0.52 -0.65%
P/EPS 12.11 11.57 8.09 5.99 7.97 8.19 7.07 9.37%
EY 8.26 8.64 12.35 16.69 12.55 12.21 14.14 -8.56%
DY 4.00 3.57 3.05 4.10 3.57 2.94 4.80 -2.99%
P/NAPS 0.71 0.80 1.01 0.81 0.81 1.04 1.04 -6.16%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 16/08/07 17/08/06 17/08/05 12/08/04 14/08/03 13/08/02 22/08/01 -
Price 1.20 1.36 1.71 1.30 1.26 1.17 1.47 -
P/RPS 0.48 0.39 0.38 0.37 0.60 0.52 0.61 -3.91%
P/EPS 11.63 11.24 8.44 6.39 8.96 7.05 8.31 5.75%
EY 8.60 8.90 11.85 15.66 11.16 14.19 12.03 -5.43%
DY 4.17 3.68 2.92 3.85 3.17 3.42 4.08 0.36%
P/NAPS 0.68 0.78 1.05 0.86 0.91 0.89 1.23 -9.40%

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