[PROTON] QoQ TTM Result on 30-Jun-2002 [#1]

Announcement Date
29-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 12.81%
YoY- 180.48%
Quarter Report
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 9,267,996 9,870,973 10,348,225 10,677,547 10,307,663 10,179,495 9,808,152 -3.70%
PBT 1,292,607 1,561,868 1,793,357 1,702,987 1,511,820 1,185,898 832,108 34.16%
Tax -185,083 -369,058 -419,268 -437,261 -389,789 -226,490 -205,978 -6.88%
NP 1,107,524 1,192,810 1,374,089 1,265,726 1,122,031 959,408 626,130 46.31%
-
NP to SH 1,107,524 1,192,810 1,374,089 1,265,726 1,122,031 959,408 626,130 46.31%
-
Tax Rate 14.32% 23.63% 23.38% 25.68% 25.78% 19.10% 24.75% -
Total Cost 8,160,472 8,678,163 8,974,136 9,411,821 9,185,632 9,220,087 9,182,022 -7.56%
-
Net Worth 4,945,250 4,773,294 4,665,959 4,376,618 4,048,813 3,723,299 3,338,019 29.98%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 109,851 87,333 87,333 81,412 81,412 37,993 37,993 103.08%
Div Payout % 9.92% 7.32% 6.36% 6.43% 7.26% 3.96% 6.07% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 4,945,250 4,773,294 4,665,959 4,376,618 4,048,813 3,723,299 3,338,019 29.98%
NOSH 549,472 548,654 548,936 546,394 542,736 542,755 542,767 0.82%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 11.95% 12.08% 13.28% 11.85% 10.89% 9.42% 6.38% -
ROE 22.40% 24.99% 29.45% 28.92% 27.71% 25.77% 18.76% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 1,686.71 1,799.12 1,885.14 1,954.18 1,899.20 1,875.52 1,807.06 -4.49%
EPS 201.56 217.41 250.32 231.65 206.74 176.77 115.36 45.11%
DPS 20.00 16.00 16.00 15.00 15.00 7.00 7.00 101.48%
NAPS 9.00 8.70 8.50 8.01 7.46 6.86 6.15 28.92%
Adjusted Per Share Value based on latest NOSH - 546,394
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 1,691.68 1,801.74 1,888.85 1,948.97 1,881.45 1,858.06 1,790.28 -3.70%
EPS 202.16 217.72 250.81 231.03 204.80 175.12 114.29 46.31%
DPS 20.05 15.94 15.94 14.86 14.86 6.93 6.93 103.17%
NAPS 9.0265 8.7127 8.5167 7.9886 7.3903 6.7961 6.0929 29.98%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 - - - - - - -
Price 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 3.97 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 25.20 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 27/05/03 24/02/03 11/11/02 29/07/02 29/05/02 18/02/02 19/11/01 -
Price 7.35 8.10 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.44 0.45 0.00 0.00 0.00 0.00 0.00 -
P/EPS 3.65 3.73 0.00 0.00 0.00 0.00 0.00 -
EY 27.42 26.84 0.00 0.00 0.00 0.00 0.00 -
DY 2.72 1.98 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.93 0.00 0.00 0.00 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