[PROTON] QoQ Cumulative Quarter Result on 31-Dec-2002 [#3]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 31.02%
YoY- 9.3%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 3,638,888 1,943,888 9,267,996 7,262,283 5,337,870 2,776,963 10,307,663 -50.01%
PBT 415,986 187,308 1,359,978 840,368 836,373 392,901 1,511,820 -57.66%
Tax -54,494 -29,192 -252,454 -8,531 -201,502 -103,312 -389,789 -73.03%
NP 361,492 158,116 1,107,524 831,837 634,871 289,589 1,122,031 -52.97%
-
NP to SH 361,492 158,116 1,107,524 831,837 634,871 289,589 1,122,031 -52.97%
-
Tax Rate 13.10% 15.59% 18.56% 1.02% 24.09% 26.29% 25.78% -
Total Cost 3,277,396 1,785,772 8,160,472 6,430,446 4,702,999 2,487,374 9,185,632 -49.66%
-
Net Worth 5,383,923 5,243,082 5,129,857 4,770,587 4,656,085 4,376,618 4,048,733 20.90%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 27,468 - 109,729 43,867 43,821 - - -
Div Payout % 7.60% - 9.91% 5.27% 6.90% - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 5,383,923 5,243,082 5,129,857 4,770,587 4,656,085 4,376,618 4,048,733 20.90%
NOSH 549,379 549,013 548,647 548,343 547,774 546,394 542,725 0.81%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 9.93% 8.13% 11.95% 11.45% 11.89% 10.43% 10.89% -
ROE 6.71% 3.02% 21.59% 17.44% 13.64% 6.62% 27.71% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 662.36 354.07 1,689.24 1,324.40 974.46 508.23 1,899.24 -50.42%
EPS 65.80 28.80 201.90 151.70 115.90 53.00 206.74 -53.35%
DPS 5.00 0.00 20.00 8.00 8.00 0.00 0.00 -
NAPS 9.80 9.55 9.35 8.70 8.50 8.01 7.46 19.92%
Adjusted Per Share Value based on latest NOSH - 548,654
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 664.20 354.82 1,691.68 1,325.58 974.32 506.88 1,881.45 -50.01%
EPS 65.98 28.86 202.16 151.83 115.88 52.86 204.80 -52.97%
DPS 5.01 0.00 20.03 8.01 8.00 0.00 0.00 -
NAPS 9.8272 9.5702 9.3635 8.7077 8.4987 7.9886 7.3901 20.90%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 - - - - -
Price 7.10 8.10 8.00 0.00 0.00 0.00 0.00 -
P/RPS 1.07 2.29 0.47 0.00 0.00 0.00 0.00 -
P/EPS 10.79 28.13 3.96 0.00 0.00 0.00 0.00 -
EY 9.27 3.56 25.23 0.00 0.00 0.00 0.00 -
DY 0.70 0.00 2.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.85 0.86 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 29/08/03 27/05/03 24/02/03 11/11/02 29/07/02 29/05/02 -
Price 8.30 7.70 7.35 8.10 0.00 0.00 0.00 -
P/RPS 1.25 2.17 0.44 0.61 0.00 0.00 0.00 -
P/EPS 12.61 26.74 3.64 5.34 0.00 0.00 0.00 -
EY 7.93 3.74 27.46 18.73 0.00 0.00 0.00 -
DY 0.60 0.00 2.72 0.99 0.00 0.00 0.00 -
P/NAPS 0.85 0.81 0.79 0.93 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