[TCHONG] YoY TTM 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- -4.54%
YoY- -5.65%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 2,949,253 2,385,217 1,677,517 1,526,933 1,500,585 1,174,644 867,509 -1.29%
PBT 183,104 182,363 149,998 149,074 152,353 140,331 373,082 0.75%
Tax -50,474 -55,543 -43,973 -47,233 -43,594 -25,841 -61,234 0.20%
NP 132,630 126,820 106,025 101,841 108,759 114,490 311,848 0.91%
-
NP to SH 130,926 126,820 106,025 102,615 108,759 114,490 311,848 0.92%
-
Tax Rate 27.57% 30.46% 29.32% 31.68% 28.61% 18.41% 16.41% -
Total Cost 2,816,623 2,258,397 1,571,492 1,425,092 1,391,826 1,060,154 555,661 -1.71%
-
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 50,291 50,219 80,702 43,523 47,379 37,106 - -100.00%
Div Payout % 38.41% 39.60% 76.12% 42.41% 43.56% 32.41% - -
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 4.50% 5.32% 6.32% 6.67% 7.25% 9.75% 35.95% -
ROE 11.22% 12.06% 10.98% 15.34% 12.79% 14.86% 41.45% -
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 439.81 356.22 250.25 228.30 220.50 172.27 129.14 -1.29%
EPS 19.52 18.94 15.82 15.34 15.98 16.79 46.42 0.92%
DPS 7.50 7.50 12.04 6.50 7.00 5.44 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 438.88 354.94 249.63 227.22 223.30 174.80 129.09 -1.29%
EPS 19.48 18.87 15.78 15.27 16.18 17.04 46.41 0.92%
DPS 7.48 7.47 12.01 6.48 7.05 5.52 0.00 -100.00%
NAPS 1.7363 1.5644 1.4365 0.9953 1.2659 1.1466 1.1196 -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 0.31 0.47 0.52 0.46 0.64 0.61 0.00 -100.00%
P/EPS 6.91 8.76 8.16 6.91 8.89 6.25 0.00 -100.00%
EY 14.46 11.41 12.26 14.47 11.25 15.99 0.00 -100.00%
DY 5.56 4.52 9.33 6.13 4.93 5.18 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 - -
Price 1.52 1.80 1.32 1.05 1.42 1.13 0.00 -
P/RPS 0.35 0.51 0.53 0.46 0.64 0.66 0.00 -100.00%
P/EPS 7.79 9.50 8.35 6.84 8.89 6.73 0.00 -100.00%
EY 12.84 10.52 11.98 14.61 11.25 14.86 0.00 -100.00%
DY 4.93 4.17 9.12 6.19 4.93 4.82 0.00 -100.00%
P/NAPS 0.87 1.15 0.92 1.05 1.14 1.00 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