[PROTON] QoQ Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -24.08%
YoY- 172.54%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 8,484,609 9,060,792 9,159,548 8,226,859 7,959,521 7,912,216 7,408,072 9.44%
PBT 179,172 371,828 418,596 260,893 330,652 330,062 257,516 -21.42%
Tax -58,505 -70,628 -79,872 -41,961 -42,265 0 -39,312 30.25%
NP 120,666 301,200 338,724 218,932 288,386 330,062 218,204 -32.55%
-
NP to SH 120,666 301,200 338,724 218,932 288,386 273,226 218,204 -32.55%
-
Tax Rate 32.65% 18.99% 19.08% 16.08% 12.78% 0.00% 15.27% -
Total Cost 8,363,942 8,759,592 8,820,824 8,007,927 7,671,134 7,582,154 7,189,868 10.57%
-
Net Worth 5,336,757 5,402,912 5,416,157 5,336,906 5,357,843 5,267,007 5,212,651 1.57%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - 109,925 - - - -
Div Payout % - - - 50.21% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 5,336,757 5,402,912 5,416,157 5,336,906 5,357,843 5,267,007 5,212,651 1.57%
NOSH 548,484 549,635 549,863 549,629 548,959 548,646 551,020 -0.30%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 1.42% 3.32% 3.70% 2.66% 3.62% 4.17% 2.95% -
ROE 2.26% 5.57% 6.25% 4.10% 5.38% 5.19% 4.19% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1,546.92 1,648.51 1,665.79 1,496.80 1,449.93 1,442.13 1,344.43 9.77%
EPS 22.00 54.80 61.60 39.90 52.53 49.80 39.60 -32.34%
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 9.73 9.83 9.85 9.71 9.76 9.60 9.46 1.88%
Adjusted Per Share Value based on latest NOSH - 542,833
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1,548.69 1,653.86 1,671.89 1,501.64 1,452.85 1,444.21 1,352.19 9.44%
EPS 22.03 54.98 61.83 39.96 52.64 49.87 39.83 -32.54%
DPS 0.00 0.00 0.00 20.06 0.00 0.00 0.00 -
NAPS 9.7411 9.8619 9.8861 9.7414 9.7796 9.6138 9.5146 1.57%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 4.50 4.96 4.42 4.71 3.91 4.04 2.85 -
P/RPS 0.29 0.30 0.27 0.31 0.27 0.28 0.21 23.93%
P/EPS 20.45 9.05 7.18 11.82 7.44 8.11 7.20 100.17%
EY 4.89 11.05 13.94 8.46 13.44 12.33 13.89 -50.04%
DY 0.00 0.00 0.00 4.25 0.00 0.00 0.00 -
P/NAPS 0.46 0.50 0.45 0.49 0.40 0.42 0.30 32.86%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 25/11/10 23/08/10 26/05/10 19/02/10 23/11/09 18/08/09 -
Price 4.09 4.73 4.66 4.44 3.98 3.67 2.86 -
P/RPS 0.26 0.29 0.28 0.30 0.27 0.25 0.21 15.25%
P/EPS 18.59 8.63 7.56 11.15 7.58 7.37 7.22 87.53%
EY 5.38 11.59 13.22 8.97 13.20 13.57 13.85 -46.67%
DY 0.00 0.00 0.00 4.50 0.00 0.00 0.00 -
P/NAPS 0.42 0.48 0.47 0.46 0.41 0.38 0.30 25.06%

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