[PROTON] QoQ Annualized Quarter Result on 30-Sep-2002 [#2]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
11-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 9.62%
YoY- 65.84%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 7,775,552 9,267,996 9,683,044 10,675,740 11,107,852 10,307,663 10,265,297 -16.94%
PBT 749,232 1,359,978 1,120,490 1,672,746 1,571,604 1,511,820 1,313,752 -31.30%
Tax -116,768 -252,454 -11,374 -403,004 -413,248 -389,789 -299,008 -46.66%
NP 632,464 1,107,524 1,109,116 1,269,742 1,158,356 1,122,031 1,014,744 -27.09%
-
NP to SH 632,464 1,107,524 1,109,116 1,269,742 1,158,356 1,122,031 1,014,744 -27.09%
-
Tax Rate 15.59% 18.56% 1.02% 24.09% 26.29% 25.78% 22.76% -
Total Cost 7,143,088 8,160,472 8,573,928 9,405,998 9,949,496 9,185,632 9,250,553 -15.87%
-
Net Worth 5,243,082 5,129,857 4,770,587 4,656,085 4,376,618 4,048,733 3,723,067 25.71%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - 109,729 58,489 87,643 - - - -
Div Payout % - 9.91% 5.27% 6.90% - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 5,243,082 5,129,857 4,770,587 4,656,085 4,376,618 4,048,733 3,723,067 25.71%
NOSH 549,013 548,647 548,343 547,774 546,394 542,725 542,721 0.77%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 8.13% 11.95% 11.45% 11.89% 10.43% 10.89% 9.89% -
ROE 12.06% 21.59% 23.25% 27.27% 26.47% 27.71% 27.26% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 1,416.28 1,689.24 1,765.87 1,948.93 2,032.94 1,899.24 1,891.45 -17.58%
EPS 115.20 201.90 202.27 231.80 212.00 206.74 186.97 -27.65%
DPS 0.00 20.00 10.67 16.00 0.00 0.00 0.00 -
NAPS 9.55 9.35 8.70 8.50 8.01 7.46 6.86 24.75%
Adjusted Per Share Value based on latest NOSH - 548,936
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 1,419.27 1,691.68 1,767.44 1,948.64 2,027.51 1,881.45 1,873.72 -16.94%
EPS 115.44 202.16 202.45 231.77 211.43 204.80 185.22 -27.09%
DPS 0.00 20.03 10.68 16.00 0.00 0.00 0.00 -
NAPS 9.5702 9.3635 8.7077 8.4987 7.9886 7.3901 6.7957 25.71%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 - - - - - -
Price 8.10 8.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.57 0.47 0.00 0.00 0.00 0.00 0.00 -
P/EPS 7.03 3.96 0.00 0.00 0.00 0.00 0.00 -
EY 14.22 25.23 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.86 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 27/05/03 24/02/03 11/11/02 29/07/02 29/05/02 18/02/02 -
Price 7.70 7.35 8.10 0.00 0.00 0.00 0.00 -
P/RPS 0.54 0.44 0.46 0.00 0.00 0.00 0.00 -
P/EPS 6.68 3.64 4.00 0.00 0.00 0.00 0.00 -
EY 14.96 27.46 24.97 0.00 0.00 0.00 0.00 -
DY 0.00 2.72 1.32 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.79 0.93 0.00 0.00 0.00 0.00 -

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