[PROTON] QoQ Cumulative Quarter Result on 31-Dec-2008 [#3]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -77.92%
YoY- 164.29%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 3,956,108 1,852,018 6,486,570 5,109,529 3,561,323 1,708,805 5,621,594 -20.86%
PBT 165,031 64,379 -319,201 54,363 115,308 58,700 144,316 9.34%
Tax 0 -9,828 17,395 -33,200 -19,471 -6,674 40,235 -
NP 165,031 54,551 -301,806 21,163 95,837 52,026 184,551 -7.17%
-
NP to SH 136,613 54,551 -301,806 21,163 95,837 52,026 184,551 -18.15%
-
Tax Rate 0.00% 15.27% - 61.07% 16.89% 11.37% -27.88% -
Total Cost 3,791,077 1,797,467 6,788,376 5,088,366 3,465,486 1,656,779 5,437,043 -21.35%
-
Net Worth 5,267,007 5,212,651 5,104,512 5,323,308 5,535,413 5,465,467 5,426,333 -1.96%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 27,473 27,132 27,539 - - -
Div Payout % - - 0.00% 128.21% 28.74% - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 5,267,007 5,212,651 5,104,512 5,323,308 5,535,413 5,465,467 5,426,333 -1.96%
NOSH 548,646 551,020 549,463 542,641 550,787 547,642 549,780 -0.13%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.17% 2.95% -4.65% 0.41% 2.69% 3.04% 3.28% -
ROE 2.59% 1.05% -5.91% 0.40% 1.73% 0.95% 3.40% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 721.07 336.11 1,180.53 941.60 646.59 312.03 1,022.52 -20.75%
EPS 24.90 9.90 -55.00 3.90 17.40 9.50 33.60 -18.09%
DPS 0.00 0.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 9.60 9.46 9.29 9.81 10.05 9.98 9.87 -1.83%
Adjusted Per Share Value based on latest NOSH - 549,073
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 722.11 338.05 1,183.99 932.64 650.05 311.91 1,026.11 -20.86%
EPS 24.94 9.96 -55.09 3.86 17.49 9.50 33.69 -18.15%
DPS 0.00 0.00 5.01 4.95 5.03 0.00 0.00 -
NAPS 9.6138 9.5146 9.3172 9.7166 10.1038 9.9761 9.9047 -1.96%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 4.04 2.85 1.58 1.81 2.90 3.04 3.86 -
P/RPS 0.56 0.85 0.13 0.19 0.45 0.97 0.38 29.46%
P/EPS 16.22 28.79 -2.88 46.41 16.67 32.00 11.50 25.74%
EY 6.16 3.47 -34.76 2.15 6.00 3.13 8.70 -20.54%
DY 0.00 0.00 3.16 2.76 1.72 0.00 0.00 -
P/NAPS 0.42 0.30 0.17 0.18 0.29 0.30 0.39 5.05%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 18/08/09 29/05/09 27/02/09 27/11/08 27/08/08 26/05/08 -
Price 3.67 2.86 2.98 1.77 1.80 2.98 3.74 -
P/RPS 0.51 0.85 0.25 0.19 0.28 0.96 0.37 23.83%
P/EPS 14.74 28.89 -5.43 45.38 10.34 31.37 11.14 20.50%
EY 6.78 3.46 -18.43 2.20 9.67 3.19 8.98 -17.07%
DY 0.00 0.00 1.68 2.82 2.78 0.00 0.00 -
P/NAPS 0.38 0.30 0.32 0.18 0.18 0.30 0.38 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