[PROTON] QoQ TTM Result on 31-Dec-2003 [#3]

Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -28.76%
YoY- -50.18%
Quarter Report
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 6,965,386 6,431,955 6,454,619 7,012,347 7,569,014 8,434,921 9,267,996 -17.29%
PBT 611,032 598,724 587,770 621,745 872,220 1,087,014 1,292,607 -39.23%
Tax -97,982 -81,215 -78,612 -27,535 -38,074 -110,963 -185,083 -34.48%
NP 513,050 517,509 509,158 594,210 834,146 976,051 1,107,524 -40.04%
-
NP to SH 513,050 517,509 509,158 594,210 834,146 976,051 1,107,524 -40.04%
-
Tax Rate 16.04% 13.56% 13.37% 4.43% 4.37% 10.21% 14.32% -
Total Cost 6,452,336 5,914,446 5,945,461 6,418,137 6,734,868 7,458,870 8,160,472 -14.45%
-
Net Worth 5,819,146 5,697,237 5,532,417 5,321,545 5,386,715 5,243,082 4,945,250 11.42%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 164,833 109,892 27,483 93,419 93,419 109,851 109,851 30.97%
Div Payout % 32.13% 21.23% 5.40% 15.72% 11.20% 11.25% 9.92% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 5,819,146 5,697,237 5,532,417 5,321,545 5,386,715 5,243,082 4,945,250 11.42%
NOSH 549,494 549,396 548,850 550,884 549,664 549,013 549,472 0.00%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 7.37% 8.05% 7.89% 8.47% 11.02% 11.57% 11.95% -
ROE 8.82% 9.08% 9.20% 11.17% 15.49% 18.62% 22.40% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 1,267.60 1,170.73 1,176.02 1,272.92 1,377.02 1,536.38 1,686.71 -17.29%
EPS 93.37 94.20 92.77 107.86 151.76 177.78 201.56 -40.04%
DPS 30.00 20.00 5.00 17.00 17.00 20.00 20.00 30.94%
NAPS 10.59 10.37 10.08 9.66 9.80 9.55 9.00 11.42%
Adjusted Per Share Value based on latest NOSH - 550,884
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 1,271.39 1,174.02 1,178.16 1,279.96 1,381.57 1,539.62 1,691.68 -17.29%
EPS 93.65 94.46 92.94 108.46 152.26 178.16 202.16 -40.04%
DPS 30.09 20.06 5.02 17.05 17.05 20.05 20.05 30.98%
NAPS 10.6216 10.3991 10.0983 9.7134 9.8323 9.5702 9.0265 11.42%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 8.20 8.00 9.85 8.45 7.10 8.10 8.00 -
P/RPS 0.65 0.68 0.84 0.66 0.52 0.53 0.47 24.05%
P/EPS 8.78 8.49 10.62 7.83 4.68 4.56 3.97 69.50%
EY 11.39 11.77 9.42 12.77 21.37 21.95 25.20 -41.01%
DY 3.66 2.50 0.51 2.01 2.39 2.47 2.50 28.84%
P/NAPS 0.77 0.77 0.98 0.87 0.72 0.85 0.89 -9.17%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 26/08/04 25/05/04 27/02/04 19/11/03 29/08/03 27/05/03 -
Price 9.10 7.75 7.95 9.65 8.30 7.70 7.35 -
P/RPS 0.72 0.66 0.68 0.76 0.60 0.50 0.44 38.73%
P/EPS 9.75 8.23 8.57 8.95 5.47 4.33 3.65 92.17%
EY 10.26 12.15 11.67 11.18 18.28 23.09 27.42 -47.98%
DY 3.30 2.58 0.63 1.76 2.05 2.60 2.72 13.71%
P/NAPS 0.86 0.75 0.79 1.00 0.85 0.81 0.82 3.21%

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