[TCHONG] YoY Annualized Quarter 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- -11.5%
YoY- -6.36%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 2,949,253 2,385,217 1,677,517 1,526,933 1,500,585 1,174,644 852,586 -1.31%
PBT 183,104 181,874 149,998 149,074 152,353 140,331 373,082 0.75%
Tax -49,536 -55,054 -43,973 -47,233 -43,594 -25,841 -61,234 0.22%
NP 133,568 126,820 106,025 101,841 108,759 114,490 311,848 0.90%
-
NP to SH 130,926 126,820 106,025 101,841 108,759 114,490 311,848 0.92%
-
Tax Rate 27.05% 30.27% 29.32% 31.68% 28.61% 18.41% 16.41% -
Total Cost 2,815,685 2,258,397 1,571,492 1,425,092 1,391,826 1,060,154 540,738 -1.73%
-
Net Worth 1,142,821 1,071,957 965,082 899,976 839,189 761,021 752,476 -0.44%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 50,253 50,248 46,913 43,655 46,994 37,040 - -100.00%
Div Payout % 38.38% 39.62% 44.25% 42.87% 43.21% 32.35% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 1,142,821 1,071,957 965,082 899,976 839,189 761,021 752,476 -0.44%
NOSH 670,040 669,973 670,195 671,624 671,351 673,470 671,854 0.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 4.53% 5.32% 6.32% 6.67% 7.25% 9.75% 36.58% -
ROE 11.46% 11.83% 10.99% 11.32% 12.96% 15.04% 41.44% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 440.16 356.02 250.30 227.35 223.52 174.42 126.90 -1.31%
EPS 19.54 18.93 15.82 15.16 16.20 17.00 46.40 0.92%
DPS 7.50 7.50 7.00 6.50 7.00 5.50 0.00 -100.00%
NAPS 1.7056 1.60 1.44 1.34 1.25 1.13 1.12 -0.44%
Adjusted Per Share Value based on latest NOSH - 668,835
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 452.43 365.90 257.34 234.24 230.20 180.20 130.79 -1.31%
EPS 20.08 19.45 16.26 15.62 16.68 17.56 47.84 0.92%
DPS 7.71 7.71 7.20 6.70 7.21 5.68 0.00 -100.00%
NAPS 1.7531 1.6444 1.4805 1.3806 1.2874 1.1674 1.1543 -0.44%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.35 1.66 1.29 1.06 1.42 1.05 0.00 -
P/RPS 0.31 0.47 0.52 0.47 0.64 0.60 0.00 -100.00%
P/EPS 6.91 8.77 8.15 6.99 8.77 6.18 0.00 -100.00%
EY 14.47 11.40 12.26 14.31 11.41 16.19 0.00 -100.00%
DY 5.56 4.52 5.43 6.13 4.93 5.24 0.00 -100.00%
P/NAPS 0.79 1.04 0.90 0.79 1.14 0.93 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/06 28/02/05 26/02/04 26/02/03 28/02/02 27/02/01 04/04/00 -
Price 1.52 1.80 1.32 1.05 1.42 1.13 1.75 -
P/RPS 0.35 0.51 0.53 0.46 0.64 0.65 1.38 1.46%
P/EPS 7.78 9.51 8.34 6.92 8.77 6.65 3.77 -0.76%
EY 12.86 10.52 11.98 14.44 11.41 15.04 26.52 0.77%
DY 4.93 4.17 5.30 6.19 4.93 4.87 0.00 -100.00%
P/NAPS 0.89 1.13 0.92 0.78 1.14 1.00 1.56 0.59%

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