[TCHONG] YoY TTM 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- -0.77%
YoY- -14.04%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 2,320,769 2,924,427 2,235,593 1,599,077 1,460,489 1,474,101 1,084,898 13.50%
PBT 117,984 182,190 180,798 135,301 151,899 148,731 412,166 -18.81%
Tax -25,983 -57,706 -52,064 -42,901 -45,177 -37,887 -79,572 -17.01%
NP 92,001 124,484 128,734 92,400 106,722 110,844 332,594 -19.27%
-
NP to SH 90,398 123,436 128,734 92,400 107,496 110,844 332,594 -19.50%
-
Tax Rate 22.02% 31.67% 28.80% 31.71% 29.74% 25.47% 19.31% -
Total Cost 2,228,768 2,799,943 2,106,859 1,506,677 1,353,767 1,363,257 752,304 19.83%
-
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 50,296 50,241 83,775 43,765 40,647 40,614 16,650 20.22%
Div Payout % 55.64% 40.70% 65.08% 47.37% 37.81% 36.64% 5.01% -
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 3.96% 4.26% 5.76% 5.78% 7.31% 7.52% 30.66% -
ROE 7.79% 11.16% 12.55% 9.84% 12.03% 13.51% 44.40% -
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 346.20 436.14 333.33 238.41 217.40 219.25 159.30 13.80%
EPS 13.49 18.41 19.19 13.78 16.00 16.49 48.84 -19.29%
DPS 7.50 7.50 12.50 6.53 6.00 6.00 2.44 20.57%
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 345.35 435.18 332.68 237.96 217.33 219.36 161.44 13.50%
EPS 13.45 18.37 19.16 13.75 16.00 16.49 49.49 -19.50%
DPS 7.48 7.48 12.47 6.51 6.05 6.04 2.48 20.19%
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 0.36 0.38 0.43 0.53 0.48 0.58 0.81 -12.63%
P/EPS 9.27 9.07 7.50 9.22 6.50 7.70 2.64 23.27%
EY 10.79 11.02 13.33 10.85 15.39 12.98 37.86 -18.86%
DY 6.00 4.49 8.68 5.14 5.77 4.72 1.90 21.11%
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 0.37 0.32 0.50 0.52 0.49 0.62 0.78 -11.68%
P/EPS 9.57 7.50 8.75 9.00 6.69 8.19 2.56 24.56%
EY 10.45 13.34 11.43 11.11 14.95 12.21 39.07 -19.72%
DY 5.81 5.43 7.44 5.26 5.61 4.44 1.96 19.84%
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