[PROTON] QoQ Cumulative Quarter Result on 31-Mar-2003 [#4]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 33.14%
YoY- -1.29%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 5,006,634 3,638,888 1,943,888 9,267,996 7,262,283 5,337,870 2,776,963 47.97%
PBT 364,500 415,986 187,308 1,359,978 840,368 836,373 392,901 -4.86%
Tax -45,978 -54,494 -29,192 -252,454 -8,531 -201,502 -103,312 -41.62%
NP 318,522 361,492 158,116 1,107,524 831,837 634,871 289,589 6.53%
-
NP to SH 318,522 361,492 158,116 1,107,524 831,837 634,871 289,589 6.53%
-
Tax Rate 12.61% 13.10% 15.59% 18.56% 1.02% 24.09% 26.29% -
Total Cost 4,688,112 3,277,396 1,785,772 8,160,472 6,430,446 4,702,999 2,487,374 52.40%
-
Net Worth 5,305,038 5,383,923 5,243,082 5,129,857 4,770,587 4,656,085 4,376,618 13.64%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 27,458 27,468 - 109,729 43,867 43,821 - -
Div Payout % 8.62% 7.60% - 9.91% 5.27% 6.90% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 5,305,038 5,383,923 5,243,082 5,129,857 4,770,587 4,656,085 4,376,618 13.64%
NOSH 549,175 549,379 549,013 548,647 548,343 547,774 546,394 0.33%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 6.36% 9.93% 8.13% 11.95% 11.45% 11.89% 10.43% -
ROE 6.00% 6.71% 3.02% 21.59% 17.44% 13.64% 6.62% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 911.66 662.36 354.07 1,689.24 1,324.40 974.46 508.23 47.47%
EPS 58.00 65.80 28.80 201.90 151.70 115.90 53.00 6.17%
DPS 5.00 5.00 0.00 20.00 8.00 8.00 0.00 -
NAPS 9.66 9.80 9.55 9.35 8.70 8.50 8.01 13.26%
Adjusted Per Share Value based on latest NOSH - 549,472
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 913.86 664.20 354.82 1,691.68 1,325.58 974.32 506.88 47.97%
EPS 58.14 65.98 28.86 202.16 151.83 115.88 52.86 6.53%
DPS 5.01 5.01 0.00 20.03 8.01 8.00 0.00 -
NAPS 9.6833 9.8272 9.5702 9.3635 8.7077 8.4987 7.9886 13.64%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 - - - -
Price 8.45 7.10 8.10 8.00 0.00 0.00 0.00 -
P/RPS 0.93 1.07 2.29 0.47 0.00 0.00 0.00 -
P/EPS 14.57 10.79 28.13 3.96 0.00 0.00 0.00 -
EY 6.86 9.27 3.56 25.23 0.00 0.00 0.00 -
DY 0.59 0.70 0.00 2.50 0.00 0.00 0.00 -
P/NAPS 0.87 0.72 0.85 0.86 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 19/11/03 29/08/03 27/05/03 24/02/03 11/11/02 29/07/02 -
Price 9.65 8.30 7.70 7.35 8.10 0.00 0.00 -
P/RPS 1.06 1.25 2.17 0.44 0.61 0.00 0.00 -
P/EPS 16.64 12.61 26.74 3.64 5.34 0.00 0.00 -
EY 6.01 7.93 3.74 27.46 18.73 0.00 0.00 -
DY 0.52 0.60 0.00 2.72 0.99 0.00 0.00 -
P/NAPS 1.00 0.85 0.81 0.79 0.93 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