[PROTON] QoQ TTM Result on 30-Sep-2010 [#2]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -6.48%
YoY- 189.23%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 8,925,190 8,981,732 8,620,675 8,801,147 8,664,728 8,226,859 7,371,619 13.63%
PBT 122,692 215,234 147,282 281,775 301,162 260,892 -125,575 -
Tax -50,676 -63,091 -54,141 -48,856 -33,510 -23,370 37,487 -
NP 72,016 152,143 93,141 232,919 267,652 237,522 -88,088 -
-
NP to SH 72,016 152,143 93,141 232,919 249,062 218,932 -106,678 -
-
Tax Rate 41.30% 29.31% 36.76% 17.34% 11.13% 8.96% - -
Total Cost 8,853,174 8,829,589 8,527,534 8,568,228 8,397,076 7,989,337 7,459,707 12.12%
-
Net Worth 5,612,804 5,415,778 5,364,889 5,399,864 5,416,157 4,885,500 5,363,153 3.08%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 108,566 108,566 108,566 108,566 - -
Div Payout % - - 116.56% 46.61% 43.59% 49.59% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 5,612,804 5,415,778 5,364,889 5,399,864 5,416,157 4,885,500 5,363,153 3.08%
NOSH 569,249 550,383 551,376 549,325 549,863 542,833 549,503 2.38%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 0.81% 1.69% 1.08% 2.65% 3.09% 2.89% -1.19% -
ROE 1.28% 2.81% 1.74% 4.31% 4.60% 4.48% -1.99% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1,567.89 1,631.90 1,563.48 1,602.17 1,575.80 1,515.54 1,341.51 10.98%
EPS 12.65 27.64 16.89 42.40 45.30 40.33 -19.41 -
DPS 0.00 0.00 20.00 20.00 20.00 20.00 0.00 -
NAPS 9.86 9.84 9.73 9.83 9.85 9.00 9.76 0.68%
Adjusted Per Share Value based on latest NOSH - 549,325
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1,629.11 1,639.43 1,573.53 1,606.47 1,581.57 1,501.64 1,345.54 13.63%
EPS 13.15 27.77 17.00 42.51 45.46 39.96 -19.47 -
DPS 0.00 0.00 19.82 19.82 19.82 19.82 0.00 -
NAPS 10.245 9.8854 9.7925 9.8563 9.8861 8.9175 9.7893 3.08%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.31 3.54 4.50 4.96 4.42 4.71 3.91 -
P/RPS 0.21 0.22 0.29 0.31 0.28 0.31 0.29 -19.40%
P/EPS 26.16 12.81 26.64 11.70 9.76 11.68 -20.14 -
EY 3.82 7.81 3.75 8.55 10.25 8.56 -4.97 -
DY 0.00 0.00 4.44 4.03 4.52 4.25 0.00 -
P/NAPS 0.34 0.36 0.46 0.50 0.45 0.52 0.40 -10.29%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 25/05/11 25/02/11 25/11/10 23/08/10 26/05/10 19/02/10 -
Price 3.00 3.37 4.09 4.73 4.66 4.44 3.98 -
P/RPS 0.19 0.21 0.26 0.30 0.30 0.29 0.30 -26.31%
P/EPS 23.71 12.19 24.21 11.16 10.29 11.01 -20.50 -
EY 4.22 8.20 4.13 8.96 9.72 9.08 -4.88 -
DY 0.00 0.00 4.89 4.23 4.29 4.50 0.00 -
P/NAPS 0.30 0.34 0.42 0.48 0.47 0.49 0.41 -18.84%

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