[PROTON] QoQ Cumulative Quarter Result on 31-Mar-2009 [#4]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -1526.1%
YoY- -263.54%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 5,969,641 3,956,108 1,852,018 6,486,570 5,109,529 3,561,323 1,708,805 129.71%
PBT 247,989 165,031 64,379 -319,201 54,363 115,308 58,700 160.64%
Tax -31,699 0 -9,828 17,395 -33,200 -19,471 -6,674 181.75%
NP 216,290 165,031 54,551 -301,806 21,163 95,837 52,026 157.87%
-
NP to SH 216,290 136,613 54,551 -301,806 21,163 95,837 52,026 157.87%
-
Tax Rate 12.78% 0.00% 15.27% - 61.07% 16.89% 11.37% -
Total Cost 5,753,351 3,791,077 1,797,467 6,788,376 5,088,366 3,465,486 1,656,779 128.79%
-
Net Worth 5,357,843 5,267,007 5,212,651 5,104,512 5,323,308 5,535,413 5,465,467 -1.31%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - 27,473 27,132 27,539 - -
Div Payout % - - - 0.00% 128.21% 28.74% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 5,357,843 5,267,007 5,212,651 5,104,512 5,323,308 5,535,413 5,465,467 -1.31%
NOSH 548,959 548,646 551,020 549,463 542,641 550,787 547,642 0.15%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.62% 4.17% 2.95% -4.65% 0.41% 2.69% 3.04% -
ROE 4.04% 2.59% 1.05% -5.91% 0.40% 1.73% 0.95% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1,087.45 721.07 336.11 1,180.53 941.60 646.59 312.03 129.34%
EPS 39.40 24.90 9.90 -55.00 3.90 17.40 9.50 157.46%
DPS 0.00 0.00 0.00 5.00 5.00 5.00 0.00 -
NAPS 9.76 9.60 9.46 9.29 9.81 10.05 9.98 -1.47%
Adjusted Per Share Value based on latest NOSH - 549,035
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1,089.63 722.11 338.05 1,183.99 932.64 650.05 311.91 129.70%
EPS 39.48 24.94 9.96 -55.09 3.86 17.49 9.50 157.81%
DPS 0.00 0.00 0.00 5.01 4.95 5.03 0.00 -
NAPS 9.7796 9.6138 9.5146 9.3172 9.7166 10.1038 9.9761 -1.31%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.91 4.04 2.85 1.58 1.81 2.90 3.04 -
P/RPS 0.36 0.56 0.85 0.13 0.19 0.45 0.97 -48.26%
P/EPS 9.92 16.22 28.79 -2.88 46.41 16.67 32.00 -54.09%
EY 10.08 6.16 3.47 -34.76 2.15 6.00 3.13 117.61%
DY 0.00 0.00 0.00 3.16 2.76 1.72 0.00 -
P/NAPS 0.40 0.42 0.30 0.17 0.18 0.29 0.30 21.07%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 19/02/10 23/11/09 18/08/09 29/05/09 27/02/09 27/11/08 27/08/08 -
Price 3.98 3.67 2.86 2.98 1.77 1.80 2.98 -
P/RPS 0.37 0.51 0.85 0.25 0.19 0.28 0.96 -46.94%
P/EPS 10.10 14.74 28.89 -5.43 45.38 10.34 31.37 -52.92%
EY 9.90 6.78 3.46 -18.43 2.20 9.67 3.19 112.32%
DY 0.00 0.00 0.00 1.68 2.82 2.78 0.00 -
P/NAPS 0.41 0.38 0.30 0.32 0.18 0.18 0.30 23.08%

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