[TCHONG] YoY Cumulative Quarter 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- -77.75%
YoY- -2.23%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 623,027 681,382 541,749 349,884 377,878 394,541 290,333 13.56%
PBT 36,022 52,702 46,929 31,976 34,164 35,445 51,217 -5.69%
Tax -10,494 -16,455 -14,501 -9,907 -10,983 -10,753 -6,360 8.70%
NP 25,528 36,247 32,428 22,069 23,181 24,692 44,857 -8.96%
-
NP to SH 25,354 36,247 32,428 22,664 23,181 24,692 44,857 -9.06%
-
Tax Rate 29.13% 31.22% 30.90% 30.98% 32.15% 30.34% 12.42% -
Total Cost 597,499 645,135 509,321 327,815 354,697 369,849 245,476 15.97%
-
Net Worth 1,170,699 1,085,400 998,299 943,759 866,043 780,801 790,018 6.77%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 1,170,699 1,085,400 998,299 943,759 866,043 780,801 790,018 6.77%
NOSH 668,970 670,000 669,999 688,875 671,351 667,351 669,507 -0.01%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 4.10% 5.32% 5.99% 6.31% 6.13% 6.26% 15.45% -
ROE 2.17% 3.34% 3.25% 2.40% 2.68% 3.16% 5.68% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 93.13 101.70 80.86 50.79 56.29 59.12 43.37 13.57%
EPS 3.79 5.41 4.84 3.29 0.00 3.70 6.70 -9.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.62 1.49 1.37 1.29 1.17 1.18 6.78%
Adjusted Per Share Value based on latest NOSH - 688,875
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 92.71 101.40 80.62 52.07 56.23 58.71 43.20 13.56%
EPS 3.77 5.39 4.83 3.37 3.45 3.67 6.68 -9.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7421 1.6152 1.4856 1.4044 1.2888 1.1619 1.1756 6.77%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.59 1.84 1.33 1.05 1.50 1.11 1.80 -
P/RPS 1.71 1.81 1.64 2.07 2.66 1.88 4.15 -13.73%
P/EPS 41.95 34.01 27.48 31.91 43.44 30.00 26.87 7.70%
EY 2.38 2.94 3.64 3.13 2.30 3.33 3.72 -7.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.14 0.89 0.77 1.16 0.95 1.53 -8.29%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/05/06 19/05/05 31/05/04 21/05/03 28/05/02 29/05/01 23/05/00 -
Price 1.46 1.73 1.20 1.10 1.70 1.25 1.71 -
P/RPS 1.57 1.70 1.48 2.17 3.02 2.11 3.94 -14.21%
P/EPS 38.52 31.98 24.79 33.43 49.23 33.78 25.52 7.09%
EY 2.60 3.13 4.03 2.99 2.03 2.96 3.92 -6.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.07 0.81 0.80 1.32 1.07 1.45 -8.87%

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