[PROTON] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
19-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 5.55%
YoY- 922.02%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 9,060,792 9,159,548 8,226,859 7,959,521 7,912,216 7,408,072 6,486,570 24.93%
PBT 371,828 418,596 260,893 330,652 330,062 257,516 -319,201 -
Tax -70,628 -79,872 -41,961 -42,265 0 -39,312 17,395 -
NP 301,200 338,724 218,932 288,386 330,062 218,204 -301,806 -
-
NP to SH 301,200 338,724 218,932 288,386 273,226 218,204 -301,806 -
-
Tax Rate 18.99% 19.08% 16.08% 12.78% 0.00% 15.27% - -
Total Cost 8,759,592 8,820,824 8,007,927 7,671,134 7,582,154 7,189,868 6,788,376 18.50%
-
Net Worth 5,402,912 5,416,157 5,336,906 5,357,843 5,267,007 5,212,651 5,104,512 3.85%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 109,925 - - - 27,473 -
Div Payout % - - 50.21% - - - 0.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 5,402,912 5,416,157 5,336,906 5,357,843 5,267,007 5,212,651 5,104,512 3.85%
NOSH 549,635 549,863 549,629 548,959 548,646 551,020 549,463 0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.32% 3.70% 2.66% 3.62% 4.17% 2.95% -4.65% -
ROE 5.57% 6.25% 4.10% 5.38% 5.19% 4.19% -5.91% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1,648.51 1,665.79 1,496.80 1,449.93 1,442.13 1,344.43 1,180.53 24.90%
EPS 54.80 61.60 39.90 52.53 49.80 39.60 -55.00 -
DPS 0.00 0.00 20.00 0.00 0.00 0.00 5.00 -
NAPS 9.83 9.85 9.71 9.76 9.60 9.46 9.29 3.83%
Adjusted Per Share Value based on latest NOSH - 549,503
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1,653.86 1,671.89 1,501.64 1,452.85 1,444.21 1,352.19 1,183.99 24.93%
EPS 54.98 61.83 39.96 52.64 49.87 39.83 -55.09 -
DPS 0.00 0.00 20.06 0.00 0.00 0.00 5.01 -
NAPS 9.8619 9.8861 9.7414 9.7796 9.6138 9.5146 9.3172 3.85%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 4.96 4.42 4.71 3.91 4.04 2.85 1.58 -
P/RPS 0.30 0.27 0.31 0.27 0.28 0.21 0.13 74.54%
P/EPS 9.05 7.18 11.82 7.44 8.11 7.20 -2.88 -
EY 11.05 13.94 8.46 13.44 12.33 13.89 -34.76 -
DY 0.00 0.00 4.25 0.00 0.00 0.00 3.16 -
P/NAPS 0.50 0.45 0.49 0.40 0.42 0.30 0.17 105.14%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 23/08/10 26/05/10 19/02/10 23/11/09 18/08/09 29/05/09 -
Price 4.73 4.66 4.44 3.98 3.67 2.86 2.98 -
P/RPS 0.29 0.28 0.30 0.27 0.25 0.21 0.25 10.39%
P/EPS 8.63 7.56 11.15 7.58 7.37 7.22 -5.43 -
EY 11.59 13.22 8.97 13.20 13.57 13.85 -18.43 -
DY 0.00 0.00 4.50 0.00 0.00 0.00 1.68 -
P/NAPS 0.48 0.47 0.46 0.41 0.38 0.30 0.32 31.00%

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