[PROTON] QoQ Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -85.28%
YoY- 164.29%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 7,912,216 7,408,072 6,486,570 6,812,705 7,122,646 6,835,220 5,621,594 25.56%
PBT 330,062 257,516 -319,201 72,484 230,616 234,800 144,316 73.50%
Tax 0 -39,312 17,395 -44,266 -38,942 -26,696 40,235 -
NP 330,062 218,204 -301,806 28,217 191,674 208,104 184,551 47.28%
-
NP to SH 273,226 218,204 -301,806 28,217 191,674 208,104 184,551 29.86%
-
Tax Rate 0.00% 15.27% - 61.07% 16.89% 11.37% -27.88% -
Total Cost 7,582,154 7,189,868 6,788,376 6,784,488 6,930,972 6,627,116 5,437,043 24.79%
-
Net Worth 5,267,007 5,212,651 5,104,512 5,323,308 5,535,413 5,465,467 5,426,333 -1.96%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 27,473 36,176 55,078 - - -
Div Payout % - - 0.00% 128.21% 28.74% - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 5,267,007 5,212,651 5,104,512 5,323,308 5,535,413 5,465,467 5,426,333 -1.96%
NOSH 548,646 551,020 549,463 542,640 550,787 547,642 549,780 -0.13%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.17% 2.95% -4.65% 0.41% 2.69% 3.04% 3.28% -
ROE 5.19% 4.19% -5.91% 0.53% 3.46% 3.81% 3.40% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 1,442.13 1,344.43 1,180.53 1,255.47 1,293.18 1,248.12 1,022.52 25.73%
EPS 49.80 39.60 -55.00 5.20 34.80 38.00 33.60 29.96%
DPS 0.00 0.00 5.00 6.67 10.00 0.00 0.00 -
NAPS 9.60 9.46 9.29 9.81 10.05 9.98 9.87 -1.83%
Adjusted Per Share Value based on latest NOSH - 549,073
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 1,444.21 1,352.19 1,183.99 1,243.52 1,300.09 1,247.63 1,026.11 25.56%
EPS 49.87 39.83 -55.09 5.15 34.99 37.99 33.69 29.85%
DPS 0.00 0.00 5.01 6.60 10.05 0.00 0.00 -
NAPS 9.6138 9.5146 9.3172 9.7166 10.1038 9.9761 9.9047 -1.96%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 4.04 2.85 1.58 1.81 2.90 3.04 3.86 -
P/RPS 0.28 0.21 0.13 0.14 0.22 0.24 0.38 -18.40%
P/EPS 8.11 7.20 -2.88 34.81 8.33 8.00 11.50 -20.75%
EY 12.33 13.89 -34.76 2.87 12.00 12.50 8.70 26.14%
DY 0.00 0.00 3.16 3.68 3.45 0.00 0.00 -
P/NAPS 0.42 0.30 0.17 0.18 0.29 0.30 0.39 5.05%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 18/08/09 29/05/09 27/02/09 27/11/08 27/08/08 26/05/08 -
Price 3.67 2.86 2.98 1.77 1.80 2.98 3.74 -
P/RPS 0.25 0.21 0.25 0.14 0.14 0.24 0.37 -22.98%
P/EPS 7.37 7.22 -5.43 34.04 5.17 7.84 11.14 -24.05%
EY 13.57 13.85 -18.43 2.94 19.33 12.75 8.98 31.65%
DY 0.00 0.00 1.68 3.77 5.56 0.00 0.00 -
P/NAPS 0.38 0.30 0.32 0.18 0.18 0.30 0.38 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