[PROTON] QoQ TTM Result on 30-Sep-2001 [#2]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
19-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- 38.75%
YoY- 408.69%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 10,677,547 10,307,663 10,179,495 9,808,152 8,909,641 8,301,238 7,496,308 26.67%
PBT 1,702,987 1,511,820 1,185,898 832,108 577,620 378,297 303,839 216.53%
Tax -437,261 -389,789 -226,490 -205,978 -126,356 -72,927 -106,865 156.48%
NP 1,265,726 1,122,031 959,408 626,130 451,264 305,370 196,974 246.81%
-
NP to SH 1,265,726 1,122,031 959,408 626,130 451,264 297,653 189,257 256.20%
-
Tax Rate 25.68% 25.78% 19.10% 24.75% 21.88% 19.28% 35.17% -
Total Cost 9,411,821 9,185,632 9,220,087 9,182,022 8,458,377 7,995,868 7,299,334 18.52%
-
Net Worth 4,376,618 4,048,813 3,723,299 3,338,019 3,158,865 3,049,868 2,831,519 33.79%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 81,412 81,412 37,993 37,993 13,572 13,572 13,572 231.22%
Div Payout % 6.43% 7.26% 3.96% 6.07% 3.01% 4.56% 7.17% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 4,376,618 4,048,813 3,723,299 3,338,019 3,158,865 3,049,868 2,831,519 33.79%
NOSH 546,394 542,736 542,755 542,767 542,760 542,681 542,436 0.48%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 11.85% 10.89% 9.42% 6.38% 5.06% 3.68% 2.63% -
ROE 28.92% 27.71% 25.77% 18.76% 14.29% 9.76% 6.68% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 1,954.18 1,899.20 1,875.52 1,807.06 1,641.54 1,529.67 1,381.97 26.06%
EPS 231.65 206.74 176.77 115.36 83.14 54.85 34.89 254.48%
DPS 15.00 15.00 7.00 7.00 2.50 2.50 2.50 231.27%
NAPS 8.01 7.46 6.86 6.15 5.82 5.62 5.22 33.14%
Adjusted Per Share Value based on latest NOSH - 542,767
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 1,948.97 1,881.45 1,858.06 1,790.28 1,626.27 1,515.22 1,368.30 26.67%
EPS 231.03 204.80 175.12 114.29 82.37 54.33 34.54 256.23%
DPS 14.86 14.86 6.93 6.93 2.48 2.48 2.48 230.98%
NAPS 7.9886 7.3903 6.7961 6.0929 5.7659 5.5669 5.1684 33.78%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/07/02 29/05/02 18/02/02 19/11/01 24/07/01 25/05/01 05/02/01 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 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