[TCHONG] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
18-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -12.22%
YoY- 5.4%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 593,027 510,064 811,148 591,710 486,769 372,322 371,937 8.08%
PBT 44,843 16,816 42,076 43,938 42,148 43,245 40,839 1.57%
Tax -11,272 -1,307 -13,309 -12,550 -12,368 -12,746 -11,928 -0.93%
NP 33,571 15,509 28,767 31,388 29,780 30,499 28,911 2.52%
-
NP to SH 33,174 15,150 28,296 31,388 29,780 30,499 28,911 2.31%
-
Tax Rate 25.14% 7.77% 31.63% 28.56% 29.34% 29.47% 29.21% -
Total Cost 559,456 494,555 782,381 560,322 456,989 341,823 343,026 8.49%
-
Net Worth 1,201,472 1,159,712 1,106,360 1,026,146 939,008 893,472 820,265 6.56%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 1,201,472 1,159,712 1,106,360 1,026,146 939,008 893,472 820,265 6.56%
NOSH 667,484 670,353 670,521 670,683 670,720 671,784 672,348 -0.12%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 5.66% 3.04% 3.55% 5.30% 6.12% 8.19% 7.77% -
ROE 2.76% 1.31% 2.56% 3.06% 3.17% 3.41% 3.52% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 88.85 76.09 120.97 88.22 72.57 55.42 55.32 8.21%
EPS 4.97 2.26 4.22 4.68 4.44 4.54 4.30 2.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.73 1.65 1.53 1.40 1.33 1.22 6.69%
Adjusted Per Share Value based on latest NOSH - 670,683
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 88.25 75.90 120.71 88.05 72.44 55.41 55.35 8.08%
EPS 4.94 2.25 4.21 4.67 4.43 4.54 4.30 2.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7879 1.7258 1.6464 1.527 1.3973 1.3296 1.2206 6.56%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.33 1.25 1.67 1.44 1.27 1.04 1.27 -
P/RPS 1.50 1.64 1.38 1.63 1.75 1.88 2.30 -6.87%
P/EPS 26.76 55.31 39.57 30.77 28.60 22.91 29.53 -1.62%
EY 3.74 1.81 2.53 3.25 3.50 4.37 3.39 1.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.72 1.01 0.94 0.91 0.78 1.04 -5.51%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 15/11/07 20/11/06 16/11/05 18/11/04 13/11/03 11/11/02 15/11/01 -
Price 2.45 1.29 1.38 1.68 1.24 1.07 1.35 -
P/RPS 2.76 1.70 1.14 1.90 1.71 1.93 2.44 2.07%
P/EPS 49.30 57.08 32.70 35.90 27.93 23.57 31.40 7.80%
EY 2.03 1.75 3.06 2.79 3.58 4.24 3.19 -7.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 0.75 0.84 1.10 0.89 0.80 1.11 3.44%

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