[TCHONG] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 9.77%
YoY- 15.06%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 1,884,320 2,890,898 2,524,850 1,869,382 1,498,939 1,483,922 1,278,852 6.67%
PBT 67,825 166,424 188,136 164,951 146,886 151,072 124,559 -9.63%
Tax -19,570 -44,513 -57,497 -48,567 -46,157 -43,824 -30,234 -6.98%
NP 48,255 121,911 130,639 116,384 100,729 107,248 94,325 -10.56%
-
NP to SH 47,156 120,033 130,639 116,384 101,150 107,601 94,325 -10.90%
-
Tax Rate 28.85% 26.75% 30.56% 29.44% 31.42% 29.01% 24.27% -
Total Cost 1,836,065 2,768,987 2,394,211 1,752,998 1,398,210 1,376,674 1,184,527 7.57%
-
Net Worth 1,174,144 1,170,699 1,085,400 998,299 943,759 879,514 780,801 7.03%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 33,588 50,291 50,219 80,702 43,523 47,379 37,106 -1.64%
Div Payout % 71.23% 41.90% 38.44% 69.34% 43.03% 44.03% 39.34% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 1,174,144 1,170,699 1,085,400 998,299 943,759 879,514 780,801 7.03%
NOSH 667,127 668,970 670,000 669,999 688,875 681,794 667,351 -0.00%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 2.56% 4.22% 5.17% 6.23% 6.72% 7.23% 7.38% -
ROE 4.02% 10.25% 12.04% 11.66% 10.72% 12.23% 12.08% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 282.45 432.14 376.84 279.01 217.59 217.65 191.63 6.67%
EPS 7.07 17.94 19.50 17.37 14.68 15.78 14.13 -10.89%
DPS 5.00 7.50 7.50 12.05 6.32 7.00 5.56 -1.75%
NAPS 1.76 1.75 1.62 1.49 1.37 1.29 1.17 7.03%
Adjusted Per Share Value based on latest NOSH - 669,999
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 280.40 430.19 375.72 278.18 223.06 220.82 190.31 6.66%
EPS 7.02 17.86 19.44 17.32 15.05 16.01 14.04 -10.90%
DPS 5.00 7.48 7.47 12.01 6.48 7.05 5.52 -1.63%
NAPS 1.7472 1.7421 1.6152 1.4856 1.4044 1.3088 1.1619 7.03%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.21 1.59 1.84 1.33 1.05 1.50 1.11 -
P/RPS 0.43 0.37 0.49 0.48 0.48 0.69 0.58 -4.86%
P/EPS 17.12 8.86 9.44 7.66 7.15 9.50 7.85 13.87%
EY 5.84 11.28 10.60 13.06 13.98 10.52 12.73 -12.17%
DY 4.13 4.72 4.08 9.06 6.02 4.67 5.01 -3.16%
P/NAPS 0.69 0.91 1.14 0.89 0.77 1.16 0.95 -5.18%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/05/07 25/05/06 19/05/05 31/05/04 21/05/03 28/05/02 29/05/01 -
Price 1.29 1.46 1.73 1.20 1.10 1.70 1.25 -
P/RPS 0.46 0.34 0.46 0.43 0.51 0.78 0.65 -5.59%
P/EPS 18.25 8.14 8.87 6.91 7.49 10.77 8.84 12.83%
EY 5.48 12.29 11.27 14.48 13.35 9.28 11.31 -11.37%
DY 3.88 5.14 4.34 10.04 5.74 4.12 4.45 -2.25%
P/NAPS 0.73 0.83 1.07 0.81 0.80 1.32 1.07 -6.17%

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