[PROTON] QoQ Annualized Quarter Result on 31-Mar-2003 [#4]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -0.14%
YoY- -1.29%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 6,675,512 7,277,776 7,775,552 9,267,996 9,683,044 10,675,740 11,107,852 -28.71%
PBT 486,000 831,972 749,232 1,359,978 1,120,490 1,672,746 1,571,604 -54.17%
Tax -61,304 -108,988 -116,768 -252,454 -11,374 -403,004 -413,248 -71.87%
NP 424,696 722,984 632,464 1,107,524 1,109,116 1,269,742 1,158,356 -48.68%
-
NP to SH 424,696 722,984 632,464 1,107,524 1,109,116 1,269,742 1,158,356 -48.68%
-
Tax Rate 12.61% 13.10% 15.59% 18.56% 1.02% 24.09% 26.29% -
Total Cost 6,250,816 6,554,792 7,143,088 8,160,472 8,573,928 9,405,998 9,949,496 -26.58%
-
Net Worth 5,305,038 5,383,923 5,243,082 5,129,857 4,770,587 4,656,085 4,376,618 13.64%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 36,611 54,937 - 109,729 58,489 87,643 - -
Div Payout % 8.62% 7.60% - 9.91% 5.27% 6.90% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 5,305,038 5,383,923 5,243,082 5,129,857 4,770,587 4,656,085 4,376,618 13.64%
NOSH 549,175 549,379 549,013 548,647 548,343 547,774 546,394 0.33%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 6.36% 9.93% 8.13% 11.95% 11.45% 11.89% 10.43% -
ROE 8.01% 13.43% 12.06% 21.59% 23.25% 27.27% 26.47% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 1,215.55 1,324.73 1,416.28 1,689.24 1,765.87 1,948.93 2,032.94 -28.95%
EPS 77.33 131.60 115.20 201.90 202.27 231.80 212.00 -48.85%
DPS 6.67 10.00 0.00 20.00 10.67 16.00 0.00 -
NAPS 9.66 9.80 9.55 9.35 8.70 8.50 8.01 13.26%
Adjusted Per Share Value based on latest NOSH - 549,472
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 1,218.48 1,328.41 1,419.27 1,691.68 1,767.44 1,948.64 2,027.51 -28.71%
EPS 77.52 131.97 115.44 202.16 202.45 231.77 211.43 -48.67%
DPS 6.68 10.03 0.00 20.03 10.68 16.00 0.00 -
NAPS 9.6833 9.8272 9.5702 9.3635 8.7077 8.4987 7.9886 13.64%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 - - - -
Price 8.45 7.10 8.10 8.00 0.00 0.00 0.00 -
P/RPS 0.70 0.54 0.57 0.47 0.00 0.00 0.00 -
P/EPS 10.93 5.40 7.03 3.96 0.00 0.00 0.00 -
EY 9.15 18.54 14.22 25.23 0.00 0.00 0.00 -
DY 0.79 1.41 0.00 2.50 0.00 0.00 0.00 -
P/NAPS 0.87 0.72 0.85 0.86 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 19/11/03 29/08/03 27/05/03 24/02/03 11/11/02 29/07/02 -
Price 9.65 8.30 7.70 7.35 8.10 0.00 0.00 -
P/RPS 0.79 0.63 0.54 0.44 0.46 0.00 0.00 -
P/EPS 12.48 6.31 6.68 3.64 4.00 0.00 0.00 -
EY 8.01 15.86 14.96 27.46 24.97 0.00 0.00 -
DY 0.69 1.20 0.00 2.72 1.32 0.00 0.00 -
P/NAPS 1.00 0.85 0.81 0.79 0.93 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