[PROTON] QoQ Cumulative Quarter Result on 30-Jun-2002 [#1]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
29-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- -74.19%
YoY- 98.49%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 9,267,996 7,262,283 5,337,870 2,776,963 10,307,663 7,698,973 5,297,308 45.24%
PBT 1,359,978 840,368 836,373 392,901 1,511,820 985,314 554,835 81.89%
Tax -252,454 -8,531 -201,502 -103,312 -389,789 -224,256 -172,023 29.17%
NP 1,107,524 831,837 634,871 289,589 1,122,031 761,058 382,812 103.16%
-
NP to SH 1,107,524 831,837 634,871 289,589 1,122,031 761,058 382,812 103.16%
-
Tax Rate 18.56% 1.02% 24.09% 26.29% 25.78% 22.76% 31.00% -
Total Cost 8,160,472 6,430,446 4,702,999 2,487,374 9,185,632 6,937,915 4,914,496 40.26%
-
Net Worth 5,129,857 4,770,587 4,656,085 4,376,618 4,048,733 3,723,067 3,337,530 33.21%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 109,729 43,867 43,821 - - - 37,988 102.95%
Div Payout % 9.91% 5.27% 6.90% - - - 9.92% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 5,129,857 4,770,587 4,656,085 4,376,618 4,048,733 3,723,067 3,337,530 33.21%
NOSH 548,647 548,343 547,774 546,394 542,725 542,721 542,687 0.73%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 11.95% 11.45% 11.89% 10.43% 10.89% 9.89% 7.23% -
ROE 21.59% 17.44% 13.64% 6.62% 27.71% 20.44% 11.47% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 1,689.24 1,324.40 974.46 508.23 1,899.24 1,418.59 976.12 44.19%
EPS 201.90 151.70 115.90 53.00 206.74 140.23 70.54 101.71%
DPS 20.00 8.00 8.00 0.00 0.00 0.00 7.00 101.48%
NAPS 9.35 8.70 8.50 8.01 7.46 6.86 6.15 32.25%
Adjusted Per Share Value based on latest NOSH - 546,394
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 1,691.68 1,325.58 974.32 506.88 1,881.45 1,405.29 966.91 45.24%
EPS 202.16 151.83 115.88 52.86 204.80 138.92 69.87 103.18%
DPS 20.03 8.01 8.00 0.00 0.00 0.00 6.93 103.03%
NAPS 9.3635 8.7077 8.4987 7.9886 7.3901 6.7957 6.092 33.21%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 - - - - - - -
Price 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 3.96 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 25.23 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 27/05/03 24/02/03 11/11/02 29/07/02 29/05/02 18/02/02 19/11/01 -
Price 7.35 8.10 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.44 0.61 0.00 0.00 0.00 0.00 0.00 -
P/EPS 3.64 5.34 0.00 0.00 0.00 0.00 0.00 -
EY 27.46 18.73 0.00 0.00 0.00 0.00 0.00 -
DY 2.72 0.99 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.93 0.00 0.00 0.00 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