[TCHONG] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
11-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 1.5%
YoY- -3.02%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 2,924,427 2,235,593 1,599,077 1,460,489 1,474,101 1,084,898 658,785 -1.57%
PBT 182,190 180,798 135,301 151,899 148,731 412,166 76,957 -0.91%
Tax -57,706 -52,064 -42,901 -45,177 -37,887 -79,572 -5,714 -2.42%
NP 124,484 128,734 92,400 106,722 110,844 332,594 71,243 -0.59%
-
NP to SH 123,436 128,734 92,400 107,496 110,844 332,594 71,243 -0.58%
-
Tax Rate 31.67% 28.80% 31.71% 29.74% 25.47% 19.31% 7.42% -
Total Cost 2,799,943 2,106,859 1,506,677 1,353,767 1,363,257 752,304 587,542 -1.64%
-
Net Worth 1,106,360 1,026,146 939,008 893,472 820,265 749,132 674,444 -0.52%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 50,241 83,775 43,765 40,647 40,614 16,650 - -100.00%
Div Payout % 40.70% 65.08% 47.37% 37.81% 36.64% 5.01% - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 1,106,360 1,026,146 939,008 893,472 820,265 749,132 674,444 -0.52%
NOSH 670,521 670,683 670,720 671,784 672,348 681,029 674,444 0.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 4.26% 5.76% 5.78% 7.31% 7.52% 30.66% 10.81% -
ROE 11.16% 12.55% 9.84% 12.03% 13.51% 44.40% 10.56% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 436.14 333.33 238.41 217.40 219.25 159.30 97.68 -1.57%
EPS 18.41 19.19 13.78 16.00 16.49 48.84 10.56 -0.58%
DPS 7.50 12.50 6.53 6.00 6.00 2.44 0.00 -100.00%
NAPS 1.65 1.53 1.40 1.33 1.22 1.10 1.00 -0.53%
Adjusted Per Share Value based on latest NOSH - 671,784
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 448.62 342.95 245.31 224.05 226.13 166.43 101.06 -1.57%
EPS 18.94 19.75 14.17 16.49 17.00 51.02 10.93 -0.58%
DPS 7.71 12.85 6.71 6.24 6.23 2.55 0.00 -100.00%
NAPS 1.6972 1.5742 1.4405 1.3706 1.2583 1.1492 1.0346 -0.52%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.67 1.44 1.27 1.04 1.27 1.29 0.00 -
P/RPS 0.38 0.43 0.53 0.48 0.58 0.81 0.00 -100.00%
P/EPS 9.07 7.50 9.22 6.50 7.70 2.64 0.00 -100.00%
EY 11.02 13.33 10.85 15.39 12.98 37.86 0.00 -100.00%
DY 4.49 8.68 5.14 5.77 4.72 1.90 0.00 -100.00%
P/NAPS 1.01 0.94 0.91 0.78 1.04 1.17 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 16/11/05 18/11/04 13/11/03 11/11/02 15/11/01 23/11/00 - -
Price 1.38 1.68 1.24 1.07 1.35 1.25 0.00 -
P/RPS 0.32 0.50 0.52 0.49 0.62 0.78 0.00 -100.00%
P/EPS 7.50 8.75 9.00 6.69 8.19 2.56 0.00 -100.00%
EY 13.34 11.43 11.11 14.95 12.21 39.07 0.00 -100.00%
DY 5.43 7.44 5.26 5.61 4.44 1.96 0.00 -100.00%
P/NAPS 0.84 1.10 0.89 0.80 1.11 1.14 0.00 -100.00%

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