[TCHONG] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
14-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 12.47%
YoY- -21.87%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 543,390 812,435 632,296 371,026 385,335 409,153 298,025 10.52%
PBT 22,883 46,063 50,147 36,090 46,578 48,157 32,109 -5.48%
Tax -7,311 -13,839 -14,389 -11,074 -13,952 -13,417 -8,132 -1.75%
NP 15,572 32,224 35,758 25,016 32,626 34,740 23,977 -6.93%
-
NP to SH 15,158 31,647 35,758 25,491 32,626 34,740 23,977 -7.35%
-
Tax Rate 31.95% 30.04% 28.69% 30.68% 29.95% 27.86% 25.33% -
Total Cost 527,818 780,211 596,538 346,010 352,709 374,413 274,048 11.53%
-
Net Worth 1,167,031 1,092,894 1,011,134 943,098 879,425 806,344 705,989 8.73%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 16,767 16,762 16,740 13,668 13,426 20,158 16,650 0.11%
Div Payout % 110.62% 52.97% 46.82% 53.62% 41.15% 58.03% 69.44% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 1,167,031 1,092,894 1,011,134 943,098 879,425 806,344 705,989 8.73%
NOSH 670,707 670,487 669,625 683,404 671,316 671,953 666,027 0.11%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 2.87% 3.97% 5.66% 6.74% 8.47% 8.49% 8.05% -
ROE 1.30% 2.90% 3.54% 2.70% 3.71% 4.31% 3.40% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 81.02 121.17 94.43 54.29 57.40 60.89 44.75 10.39%
EPS 2.26 4.72 5.34 3.73 4.86 5.17 3.60 -7.46%
DPS 2.50 2.50 2.50 2.00 2.00 3.00 2.50 0.00%
NAPS 1.74 1.63 1.51 1.38 1.31 1.20 1.06 8.60%
Adjusted Per Share Value based on latest NOSH - 683,404
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 80.86 120.90 94.09 55.21 57.34 60.89 44.35 10.52%
EPS 2.26 4.71 5.32 3.79 4.86 5.17 3.57 -7.33%
DPS 2.50 2.49 2.49 2.03 2.00 3.00 2.48 0.13%
NAPS 1.7367 1.6263 1.5047 1.4034 1.3087 1.1999 1.0506 8.73%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.40 1.64 1.22 1.12 1.36 1.25 1.50 -
P/RPS 1.73 1.35 1.29 2.06 2.37 2.05 3.35 -10.42%
P/EPS 61.95 34.75 22.85 30.03 27.98 24.18 41.67 6.82%
EY 1.61 2.88 4.38 3.33 3.57 4.14 2.40 -6.43%
DY 1.79 1.52 2.05 1.79 1.47 2.40 1.67 1.16%
P/NAPS 0.80 1.01 0.81 0.81 1.04 1.04 1.42 -9.11%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 17/08/06 17/08/05 12/08/04 14/08/03 13/08/02 22/08/01 16/08/00 -
Price 1.36 1.71 1.30 1.26 1.17 1.47 1.38 -
P/RPS 1.68 1.41 1.38 2.32 2.04 2.41 3.08 -9.60%
P/EPS 60.18 36.23 24.34 33.78 24.07 28.43 38.33 7.80%
EY 1.66 2.76 4.11 2.96 4.15 3.52 2.61 -7.26%
DY 1.84 1.46 1.92 1.59 1.71 2.04 1.81 0.27%
P/NAPS 0.78 1.05 0.86 0.91 0.89 1.23 1.30 -8.15%

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