[PROTON] QoQ Annualized Quarter Result on 30-Sep-2010 [#2]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -11.08%
YoY- 10.24%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 8,933,380 8,981,732 8,484,609 9,060,792 9,159,548 8,226,859 7,959,521 8.02%
PBT 48,428 215,234 179,172 371,828 418,596 260,893 330,652 -72.31%
Tax -30,212 -63,091 -58,505 -70,628 -79,872 -41,961 -42,265 -20.10%
NP 18,216 152,143 120,666 301,200 338,724 218,932 288,386 -84.21%
-
NP to SH 18,216 152,143 120,666 301,200 338,724 218,932 288,386 -84.21%
-
Tax Rate 62.39% 29.31% 32.65% 18.99% 19.08% 16.08% 12.78% -
Total Cost 8,915,164 8,829,589 8,363,942 8,759,592 8,820,824 8,007,927 7,671,134 10.56%
-
Net Worth 5,612,804 5,404,646 5,336,757 5,402,912 5,416,157 5,336,906 5,357,843 3.15%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - 109,925 - -
Div Payout % - - - - - 50.21% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 5,612,804 5,404,646 5,336,757 5,402,912 5,416,157 5,336,906 5,357,843 3.15%
NOSH 569,249 549,252 548,484 549,635 549,863 549,629 548,959 2.45%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 0.20% 1.69% 1.42% 3.32% 3.70% 2.66% 3.62% -
ROE 0.32% 2.82% 2.26% 5.57% 6.25% 4.10% 5.38% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1,569.32 1,635.26 1,546.92 1,648.51 1,665.79 1,496.80 1,449.93 5.43%
EPS 3.20 27.70 22.00 54.80 61.60 39.90 52.53 -84.59%
DPS 0.00 0.00 0.00 0.00 0.00 20.00 0.00 -
NAPS 9.86 9.84 9.73 9.83 9.85 9.71 9.76 0.68%
Adjusted Per Share Value based on latest NOSH - 549,325
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1,630.60 1,639.43 1,548.69 1,653.86 1,671.89 1,501.64 1,452.85 8.02%
EPS 3.32 27.77 22.03 54.98 61.83 39.96 52.64 -84.23%
DPS 0.00 0.00 0.00 0.00 0.00 20.06 0.00 -
NAPS 10.245 9.8651 9.7411 9.8619 9.8861 9.7414 9.7796 3.15%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.31 3.54 4.50 4.96 4.42 4.71 3.91 -
P/RPS 0.21 0.22 0.29 0.30 0.27 0.31 0.27 -15.46%
P/EPS 103.44 12.78 20.45 9.05 7.18 11.82 7.44 480.99%
EY 0.97 7.82 4.89 11.05 13.94 8.46 13.44 -82.74%
DY 0.00 0.00 0.00 0.00 0.00 4.25 0.00 -
P/NAPS 0.34 0.36 0.46 0.50 0.45 0.49 0.40 -10.29%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 25/05/11 25/02/11 25/11/10 23/08/10 26/05/10 19/02/10 -
Price 3.00 3.37 4.09 4.73 4.66 4.44 3.98 -
P/RPS 0.19 0.21 0.26 0.29 0.28 0.30 0.27 -20.93%
P/EPS 93.75 12.17 18.59 8.63 7.56 11.15 7.58 437.28%
EY 1.07 8.22 5.38 11.59 13.22 8.97 13.20 -81.35%
DY 0.00 0.00 0.00 0.00 0.00 4.50 0.00 -
P/NAPS 0.30 0.34 0.42 0.48 0.47 0.46 0.41 -18.84%

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