[PROTON] QoQ Cumulative Quarter Result on 31-Mar-2004 [#4]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 60.14%
YoY- -53.94%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 6,251,776 4,149,655 1,921,224 6,361,233 5,006,634 3,638,888 1,943,888 117.11%
PBT 614,406 439,247 198,262 576,415 364,500 415,986 187,308 119.97%
Tax -108,098 -73,863 -31,795 -66,344 -45,978 -54,494 -29,192 138.40%
NP 506,308 365,384 166,467 510,071 318,522 361,492 158,116 116.48%
-
NP to SH 506,308 365,384 166,467 510,071 318,522 361,492 158,116 116.48%
-
Tax Rate 17.59% 16.82% 16.04% 11.51% 12.61% 13.10% 15.59% -
Total Cost 5,745,468 3,784,271 1,754,757 5,851,162 4,688,112 3,277,396 1,785,772 117.16%
-
Net Worth 4,942,245 5,818,671 5,697,237 5,534,462 5,305,038 5,383,923 5,243,082 -3.84%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 82,370 82,417 82,409 27,452 27,458 27,468 - -
Div Payout % 16.27% 22.56% 49.50% 5.38% 8.62% 7.60% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 4,942,245 5,818,671 5,697,237 5,534,462 5,305,038 5,383,923 5,243,082 -3.84%
NOSH 549,138 549,449 549,396 549,053 549,175 549,379 549,013 0.01%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 8.10% 8.81% 8.66% 8.02% 6.36% 9.93% 8.13% -
ROE 10.24% 6.28% 2.92% 9.22% 6.00% 6.71% 3.02% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 1,138.47 755.24 349.70 1,158.58 911.66 662.36 354.07 117.07%
EPS 92.20 66.50 30.30 92.90 58.00 65.80 28.80 116.45%
DPS 15.00 15.00 15.00 5.00 5.00 5.00 0.00 -
NAPS 9.00 10.59 10.37 10.08 9.66 9.80 9.55 -3.85%
Adjusted Per Share Value based on latest NOSH - 548,850
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 1,141.13 757.43 350.68 1,161.11 913.86 664.20 354.82 117.11%
EPS 92.42 66.69 30.39 93.10 58.14 65.98 28.86 116.49%
DPS 15.04 15.04 15.04 5.01 5.01 5.01 0.00 -
NAPS 9.021 10.6208 10.3991 10.102 9.6833 9.8272 9.5702 -3.84%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 9.00 8.20 8.00 9.85 8.45 7.10 8.10 -
P/RPS 0.79 1.09 2.29 0.85 0.93 1.07 2.29 -50.65%
P/EPS 9.76 12.33 26.40 10.60 14.57 10.79 28.13 -50.46%
EY 10.24 8.11 3.79 9.43 6.86 9.27 3.56 101.60%
DY 1.67 1.83 1.88 0.51 0.59 0.70 0.00 -
P/NAPS 1.00 0.77 0.77 0.98 0.87 0.72 0.85 11.38%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 30/11/04 26/08/04 25/05/04 27/02/04 19/11/03 29/08/03 -
Price 8.40 9.10 7.75 7.95 9.65 8.30 7.70 -
P/RPS 0.74 1.20 2.22 0.69 1.06 1.25 2.17 -51.02%
P/EPS 9.11 13.68 25.58 8.56 16.64 12.61 26.74 -51.06%
EY 10.98 7.31 3.91 11.69 6.01 7.93 3.74 104.36%
DY 1.79 1.65 1.94 0.63 0.52 0.60 0.00 -
P/NAPS 0.93 0.86 0.75 0.79 1.00 0.85 0.81 9.60%

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