[TCHONG] YoY 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- -49.06%
YoY- -23.91%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
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 644,288 619,462 469,838 391,398 324,954 298,470 208,724 -1.19%
PBT 42,263 41,349 39,784 25,087 27,912 24,290 296,125 2.09%
Tax -6,871 -14,103 -10,624 -9,552 -7,496 -1,789 -55,520 2.24%
NP 35,392 27,246 29,160 15,535 20,416 22,501 240,605 2.05%
-
NP to SH 34,736 27,246 29,160 15,535 20,416 22,501 240,605 2.07%
-
Tax Rate 16.26% 34.11% 26.70% 38.08% 26.86% 7.37% 18.75% -
Total Cost 608,896 592,216 440,678 375,863 304,538 275,969 -31,881 -
-
Net Worth 1,166,807 1,051,247 965,296 668,835 850,666 770,488 752,393 -0.46%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 33,528 33,479 33,517 30,097 27,221 20,455 - -100.00%
Div Payout % 96.53% 122.88% 114.94% 193.74% 133.33% 90.91% - -
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 1,166,807 1,051,247 965,296 668,835 850,666 770,488 752,393 -0.46%
NOSH 670,579 669,584 670,344 668,835 680,533 681,848 671,779 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 5.49% 4.40% 6.21% 3.97% 6.28% 7.54% 115.27% -
ROE 2.98% 2.59% 3.02% 2.32% 2.40% 2.92% 31.98% -
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 96.08 92.51 70.09 58.52 47.75 43.77 31.07 -1.19%
EPS 5.18 4.07 4.35 2.32 3.00 3.30 35.80 2.07%
DPS 5.00 5.00 5.00 4.50 4.00 3.00 0.00 -100.00%
NAPS 1.74 1.57 1.44 1.00 1.25 1.13 1.12 -0.46%
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 98.84 95.03 72.08 60.04 49.85 45.79 32.02 -1.19%
EPS 5.33 4.18 4.47 2.38 3.13 3.45 36.91 2.07%
DPS 5.14 5.14 5.14 4.62 4.18 3.14 0.00 -100.00%
NAPS 1.7899 1.6127 1.4808 1.026 1.305 1.182 1.1542 -0.46%
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 1.41 1.79 1.84 1.81 2.97 2.40 0.00 -100.00%
P/EPS 26.06 40.80 29.66 45.64 47.33 31.82 0.00 -100.00%
EY 3.84 2.45 3.37 2.19 2.11 3.14 0.00 -100.00%
DY 3.70 3.01 3.88 4.25 2.82 2.86 0.00 -100.00%
P/NAPS 0.78 1.06 0.90 1.06 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 1.58 1.95 1.88 1.79 2.97 2.58 5.63 1.36%
P/EPS 29.34 44.24 30.34 45.21 47.33 34.24 4.89 -1.88%
EY 3.41 2.26 3.30 2.21 2.11 2.92 20.47 1.92%
DY 3.29 2.78 3.79 4.29 2.82 2.65 0.00 -100.00%
P/NAPS 0.87 1.15 0.92 1.05 1.14 1.00 1.56 0.62%

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