[PROTON] QoQ Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 118.07%
YoY- 4.85%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 8,226,859 5,969,641 3,956,108 1,852,018 6,486,570 5,109,529 3,561,323 74.83%
PBT 260,893 247,989 165,031 64,379 -319,201 54,363 115,308 72.43%
Tax -41,961 -31,699 0 -9,828 17,395 -33,200 -19,471 66.91%
NP 218,932 216,290 165,031 54,551 -301,806 21,163 95,837 73.54%
-
NP to SH 218,932 216,290 136,613 54,551 -301,806 21,163 95,837 73.54%
-
Tax Rate 16.08% 12.78% 0.00% 15.27% - 61.07% 16.89% -
Total Cost 8,007,927 5,753,351 3,791,077 1,797,467 6,788,376 5,088,366 3,465,486 74.87%
-
Net Worth 5,336,906 5,357,843 5,267,007 5,212,651 5,104,512 5,323,308 5,535,413 -2.40%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 109,925 - - - 27,473 27,132 27,539 151.84%
Div Payout % 50.21% - - - 0.00% 128.21% 28.74% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 5,336,906 5,357,843 5,267,007 5,212,651 5,104,512 5,323,308 5,535,413 -2.40%
NOSH 549,629 548,959 548,646 551,020 549,463 542,641 550,787 -0.14%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 2.66% 3.62% 4.17% 2.95% -4.65% 0.41% 2.69% -
ROE 4.10% 4.04% 2.59% 1.05% -5.91% 0.40% 1.73% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1,496.80 1,087.45 721.07 336.11 1,180.53 941.60 646.59 75.08%
EPS 39.90 39.40 24.90 9.90 -55.00 3.90 17.40 73.98%
DPS 20.00 0.00 0.00 0.00 5.00 5.00 5.00 152.19%
NAPS 9.71 9.76 9.60 9.46 9.29 9.81 10.05 -2.27%
Adjusted Per Share Value based on latest NOSH - 551,020
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1,501.64 1,089.63 722.11 338.05 1,183.99 932.64 650.05 74.83%
EPS 39.96 39.48 24.94 9.96 -55.09 3.86 17.49 73.55%
DPS 20.06 0.00 0.00 0.00 5.01 4.95 5.03 151.69%
NAPS 9.7414 9.7796 9.6138 9.5146 9.3172 9.7166 10.1038 -2.40%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 4.71 3.91 4.04 2.85 1.58 1.81 2.90 -
P/RPS 0.31 0.36 0.56 0.85 0.13 0.19 0.45 -22.01%
P/EPS 11.82 9.92 16.22 28.79 -2.88 46.41 16.67 -20.50%
EY 8.46 10.08 6.16 3.47 -34.76 2.15 6.00 25.76%
DY 4.25 0.00 0.00 0.00 3.16 2.76 1.72 82.87%
P/NAPS 0.49 0.40 0.42 0.30 0.17 0.18 0.29 41.90%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 19/02/10 23/11/09 18/08/09 29/05/09 27/02/09 27/11/08 -
Price 4.44 3.98 3.67 2.86 2.98 1.77 1.80 -
P/RPS 0.30 0.37 0.51 0.85 0.25 0.19 0.28 4.71%
P/EPS 11.15 10.10 14.74 28.89 -5.43 45.38 10.34 5.16%
EY 8.97 9.90 6.78 3.46 -18.43 2.20 9.67 -4.89%
DY 4.50 0.00 0.00 0.00 1.68 2.82 2.78 37.90%
P/NAPS 0.46 0.41 0.38 0.30 0.32 0.18 0.18 87.02%

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