[PROTON] QoQ 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- -332.51%
YoY- -248.51%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 2,013,533 2,104,090 1,852,018 1,401,978 1,548,206 1,846,249 1,708,805 11.52%
PBT 82,958 100,652 64,379 -373,564 -60,945 56,608 58,700 25.85%
Tax -3,280 0 -9,828 50,595 -13,729 -12,797 -6,674 -37.64%
NP 79,678 100,652 54,551 -322,969 -74,674 43,811 52,026 32.76%
-
NP to SH 79,678 82,062 54,551 -322,969 -74,674 43,811 52,026 32.76%
-
Tax Rate 3.95% 0.00% 15.27% - - 22.61% 11.37% -
Total Cost 1,933,855 2,003,438 1,797,467 1,724,947 1,622,880 1,802,438 1,656,779 10.82%
-
Net Worth 5,363,153 5,287,216 5,212,651 5,078,577 5,386,411 5,503,756 5,465,467 -1.24%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - 27,381 - -
Div Payout % - - - - - 62.50% - -
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 5,363,153 5,287,216 5,212,651 5,078,577 5,386,411 5,503,756 5,465,467 -1.24%
NOSH 549,503 550,751 551,020 549,035 549,073 547,637 547,642 0.22%
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 3.96% 4.78% 2.95% -23.04% -4.82% 2.37% 3.04% -
ROE 1.49% 1.55% 1.05% -6.36% -1.39% 0.80% 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 366.43 382.04 336.11 255.35 281.97 337.13 312.03 11.27%
EPS 14.50 14.90 9.90 -58.80 -13.60 8.00 9.50 32.46%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 9.76 9.60 9.46 9.25 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 367.53 384.06 338.05 255.90 282.59 336.99 311.91 11.52%
EPS 14.54 14.98 9.96 -58.95 -13.63 8.00 9.50 32.70%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 9.7893 9.6507 9.5146 9.2699 9.8318 10.046 9.9761 -1.24%
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 1.07 1.06 0.85 0.62 0.64 0.86 0.97 6.74%
P/EPS 26.97 27.11 28.79 -2.69 -13.31 36.25 32.00 -10.74%
EY 3.71 3.69 3.47 -37.23 -7.51 2.76 3.13 11.96%
DY 0.00 0.00 0.00 0.00 0.00 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 1.09 0.96 0.85 1.17 0.63 0.53 0.96 8.81%
P/EPS 27.45 24.63 28.89 -5.07 -13.01 22.50 31.37 -8.49%
EY 3.64 4.06 3.46 -19.74 -7.68 4.44 3.19 9.16%
DY 0.00 0.00 0.00 0.00 0.00 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