[PROTON] QoQ Cumulative Quarter Result on 30-Sep-2010 [#2]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 77.84%
YoY- 10.24%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 2,233,345 8,981,732 6,363,457 4,530,396 2,289,887 8,226,859 5,969,641 -48.17%
PBT 12,107 215,234 134,379 185,914 104,649 260,893 247,989 -86.71%
Tax -7,553 -63,091 -43,879 -35,314 -19,968 -41,961 -31,699 -61.66%
NP 4,554 152,143 90,500 150,600 84,681 218,932 216,290 -92.42%
-
NP to SH 4,554 152,143 90,500 150,600 84,681 218,932 216,290 -92.42%
-
Tax Rate 62.39% 29.31% 32.65% 18.99% 19.08% 16.08% 12.78% -
Total Cost 2,228,791 8,829,589 6,272,957 4,379,796 2,205,206 8,007,927 5,753,351 -46.95%
-
Net Worth 5,612,804 5,404,646 5,336,757 5,402,912 5,416,157 5,336,906 5,357,843 3.15%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - 109,925 - -
Div Payout % - - - - - 50.21% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 5,612,804 5,404,646 5,336,757 5,402,912 5,416,157 5,336,906 5,357,843 3.15%
NOSH 569,249 549,252 548,484 549,635 549,863 549,629 548,959 2.45%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 0.20% 1.69% 1.42% 3.32% 3.70% 2.66% 3.62% -
ROE 0.08% 2.82% 1.70% 2.79% 1.56% 4.10% 4.04% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 392.33 1,635.26 1,160.19 824.26 416.45 1,496.80 1,087.45 -49.41%
EPS 0.80 27.70 16.50 27.40 15.40 39.90 39.40 -92.61%
DPS 0.00 0.00 0.00 0.00 0.00 20.00 0.00 -
NAPS 9.86 9.84 9.73 9.83 9.85 9.71 9.76 0.68%
Adjusted Per Share Value based on latest NOSH - 549,325
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 407.65 1,639.43 1,161.52 826.93 417.97 1,501.64 1,089.63 -48.17%
EPS 0.83 27.77 16.52 27.49 15.46 39.96 39.48 -92.43%
DPS 0.00 0.00 0.00 0.00 0.00 20.06 0.00 -
NAPS 10.245 9.8651 9.7411 9.8619 9.8861 9.7414 9.7796 3.15%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.31 3.54 4.50 4.96 4.42 4.71 3.91 -
P/RPS 0.84 0.22 0.39 0.60 1.06 0.31 0.36 76.19%
P/EPS 413.75 12.78 27.27 18.10 28.70 11.82 9.92 1110.92%
EY 0.24 7.82 3.67 5.52 3.48 8.46 10.08 -91.78%
DY 0.00 0.00 0.00 0.00 0.00 4.25 0.00 -
P/NAPS 0.34 0.36 0.46 0.50 0.45 0.49 0.40 -10.29%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 25/05/11 25/02/11 25/11/10 23/08/10 26/05/10 19/02/10 -
Price 3.00 3.37 4.09 4.73 4.66 4.44 3.98 -
P/RPS 0.76 0.21 0.35 0.57 1.12 0.30 0.37 61.80%
P/EPS 375.00 12.17 24.79 17.26 30.26 11.15 10.10 1020.33%
EY 0.27 8.22 4.03 5.79 3.30 8.97 9.90 -90.99%
DY 0.00 0.00 0.00 0.00 0.00 4.50 0.00 -
P/NAPS 0.30 0.34 0.42 0.48 0.47 0.46 0.41 -18.84%

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