[TCHONG] YoY TTM 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- 1.26%
YoY- 39.32%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 1,853,916 2,320,769 2,924,427 2,235,593 1,599,077 1,460,489 1,474,101 3.89%
PBT 99,268 117,984 182,190 180,798 135,301 151,899 148,731 -6.51%
Tax -26,501 -25,983 -57,706 -52,064 -42,901 -45,177 -37,887 -5.78%
NP 72,767 92,001 124,484 128,734 92,400 106,722 110,844 -6.77%
-
NP to SH 71,953 90,398 123,436 128,734 92,400 107,496 110,844 -6.94%
-
Tax Rate 26.70% 22.02% 31.67% 28.80% 31.71% 29.74% 25.47% -
Total Cost 1,781,149 2,228,768 2,799,943 2,106,859 1,506,677 1,353,767 1,363,257 4.55%
-
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 33,536 50,296 50,241 83,775 43,765 40,647 40,614 -3.13%
Div Payout % 46.61% 55.64% 40.70% 65.08% 47.37% 37.81% 36.64% -
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 3.93% 3.96% 4.26% 5.76% 5.78% 7.31% 7.52% -
ROE 5.99% 7.79% 11.16% 12.55% 9.84% 12.03% 13.51% -
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 277.75 346.20 436.14 333.33 238.41 217.40 219.25 4.01%
EPS 10.78 13.49 18.41 19.19 13.78 16.00 16.49 -6.83%
DPS 5.00 7.50 7.50 12.50 6.53 6.00 6.00 -2.99%
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 275.88 345.35 435.18 332.68 237.96 217.33 219.36 3.89%
EPS 10.71 13.45 18.37 19.16 13.75 16.00 16.49 -6.93%
DPS 4.99 7.48 7.48 12.47 6.51 6.05 6.04 -3.13%
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 0.48 0.36 0.38 0.43 0.53 0.48 0.58 -3.10%
P/EPS 12.34 9.27 9.07 7.50 9.22 6.50 7.70 8.17%
EY 8.11 10.79 11.02 13.33 10.85 15.39 12.98 -7.53%
DY 3.76 6.00 4.49 8.68 5.14 5.77 4.72 -3.71%
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 0.88 0.37 0.32 0.50 0.52 0.49 0.62 6.00%
P/EPS 22.73 9.57 7.50 8.75 9.00 6.69 8.19 18.53%
EY 4.40 10.45 13.34 11.43 11.11 14.95 12.21 -15.63%
DY 2.04 5.81 5.43 7.44 5.26 5.61 4.44 -12.15%
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