[PROTON] QoQ Quarter Result on 30-Jun-2009 [#1]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 116.89%
YoY- 4.85%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 2,257,218 2,013,533 2,104,090 1,852,018 1,401,978 1,548,206 1,846,249 14.35%
PBT 12,903 82,958 100,652 64,379 -373,564 -60,945 56,608 -62.71%
Tax -10,262 -3,280 0 -9,828 50,595 -13,729 -12,797 -13.69%
NP 2,641 79,678 100,652 54,551 -322,969 -74,674 43,811 -84.65%
-
NP to SH 2,641 79,678 82,062 54,551 -322,969 -74,674 43,811 -84.65%
-
Tax Rate 79.53% 3.95% 0.00% 15.27% - - 22.61% -
Total Cost 2,254,577 1,933,855 2,003,438 1,797,467 1,724,947 1,622,880 1,802,438 16.10%
-
Net Worth 4,885,500 5,363,153 5,287,216 5,212,651 5,078,577 5,386,411 5,503,756 -7.64%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 108,566 - - - - - 27,381 150.72%
Div Payout % 4,110.82% - - - - - 62.50% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 4,885,500 5,363,153 5,287,216 5,212,651 5,078,577 5,386,411 5,503,756 -7.64%
NOSH 542,833 549,503 550,751 551,020 549,035 549,073 547,637 -0.58%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 0.12% 3.96% 4.78% 2.95% -23.04% -4.82% 2.37% -
ROE 0.05% 1.49% 1.55% 1.05% -6.36% -1.39% 0.80% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 415.82 366.43 382.04 336.11 255.35 281.97 337.13 15.02%
EPS 0.50 14.50 14.90 9.90 -58.80 -13.60 8.00 -84.27%
DPS 20.00 0.00 0.00 0.00 0.00 0.00 5.00 152.19%
NAPS 9.00 9.76 9.60 9.46 9.25 9.81 10.05 -7.09%
Adjusted Per Share Value based on latest NOSH - 551,020
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 412.01 367.53 384.06 338.05 255.90 282.59 336.99 14.35%
EPS 0.48 14.54 14.98 9.96 -58.95 -13.63 8.00 -84.70%
DPS 19.82 0.00 0.00 0.00 0.00 0.00 5.00 150.68%
NAPS 8.9175 9.7893 9.6507 9.5146 9.2699 9.8318 10.046 -7.64%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 4.71 3.91 4.04 2.85 1.58 1.81 2.90 -
P/RPS 1.13 1.07 1.06 0.85 0.62 0.64 0.86 19.98%
P/EPS 968.10 26.97 27.11 28.79 -2.69 -13.31 36.25 795.24%
EY 0.10 3.71 3.69 3.47 -37.23 -7.51 2.76 -89.07%
DY 4.25 0.00 0.00 0.00 0.00 0.00 1.72 82.87%
P/NAPS 0.52 0.40 0.42 0.30 0.17 0.18 0.29 47.64%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 19/02/10 23/11/09 18/08/09 29/05/09 27/02/09 27/11/08 -
Price 4.44 3.98 3.67 2.86 2.98 1.77 1.80 -
P/RPS 1.07 1.09 0.96 0.85 1.17 0.63 0.53 59.80%
P/EPS 912.60 27.45 24.63 28.89 -5.07 -13.01 22.50 1083.16%
EY 0.11 3.64 4.06 3.46 -19.74 -7.68 4.44 -91.52%
DY 4.50 0.00 0.00 0.00 0.00 0.00 2.78 37.90%
P/NAPS 0.49 0.41 0.38 0.30 0.32 0.18 0.18 95.08%

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