[TCHONG] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
13-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 16.83%
YoY- -2.36%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 510,064 811,148 591,710 486,769 372,322 371,937 287,816 10.00%
PBT 16,816 42,076 43,938 42,148 43,245 40,839 32,715 -10.49%
Tax -1,307 -13,309 -12,550 -12,368 -12,746 -11,928 -9,560 -28.21%
NP 15,509 28,767 31,388 29,780 30,499 28,911 23,155 -6.45%
-
NP to SH 15,150 28,296 31,388 29,780 30,499 28,911 23,155 -6.82%
-
Tax Rate 7.77% 31.63% 28.56% 29.34% 29.47% 29.21% 29.22% -
Total Cost 494,555 782,381 560,322 456,989 341,823 343,026 264,661 10.97%
-
Net Worth 1,159,712 1,106,360 1,026,146 939,008 893,472 820,265 749,132 7.55%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 1,159,712 1,106,360 1,026,146 939,008 893,472 820,265 749,132 7.55%
NOSH 670,353 670,521 670,683 670,720 671,784 672,348 681,029 -0.26%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 3.04% 3.55% 5.30% 6.12% 8.19% 7.77% 8.05% -
ROE 1.31% 2.56% 3.06% 3.17% 3.41% 3.52% 3.09% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 76.09 120.97 88.22 72.57 55.42 55.32 42.26 10.29%
EPS 2.26 4.22 4.68 4.44 4.54 4.30 3.40 -6.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.65 1.53 1.40 1.33 1.22 1.10 7.83%
Adjusted Per Share Value based on latest NOSH - 670,720
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 75.90 120.71 88.05 72.44 55.41 55.35 42.83 10.00%
EPS 2.25 4.21 4.67 4.43 4.54 4.30 3.45 -6.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7258 1.6464 1.527 1.3973 1.3296 1.2206 1.1148 7.55%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.25 1.67 1.44 1.27 1.04 1.27 1.29 -
P/RPS 1.64 1.38 1.63 1.75 1.88 2.30 3.05 -9.81%
P/EPS 55.31 39.57 30.77 28.60 22.91 29.53 37.94 6.48%
EY 1.81 2.53 3.25 3.50 4.37 3.39 2.64 -6.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.01 0.94 0.91 0.78 1.04 1.17 -7.76%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 20/11/06 16/11/05 18/11/04 13/11/03 11/11/02 15/11/01 23/11/00 -
Price 1.29 1.38 1.68 1.24 1.07 1.35 1.25 -
P/RPS 1.70 1.14 1.90 1.71 1.93 2.44 2.96 -8.82%
P/EPS 57.08 32.70 35.90 27.93 23.57 31.40 36.76 7.60%
EY 1.75 3.06 2.79 3.58 4.24 3.19 2.72 -7.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.84 1.10 0.89 0.80 1.11 1.14 -6.73%

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