[PROTON] QoQ TTM Result on 31-Mar-2010 [#4]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 305.23%
YoY- 172.54%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 8,620,675 8,801,147 8,664,728 8,226,859 7,371,619 6,906,292 6,648,451 18.85%
PBT 147,282 281,775 301,162 260,892 -125,575 -269,478 -313,522 -
Tax -54,141 -48,856 -33,510 -23,370 37,487 27,038 14,241 -
NP 93,141 232,919 267,652 237,522 -88,088 -242,440 -299,281 -
-
NP to SH 93,141 232,919 249,062 218,932 -106,678 -261,030 -299,281 -
-
Tax Rate 36.76% 17.34% 11.13% 8.96% - - - -
Total Cost 8,527,534 8,568,228 8,397,076 7,989,337 7,459,707 7,148,732 6,947,732 14.59%
-
Net Worth 5,364,889 5,399,864 5,416,157 4,885,500 5,363,153 5,287,216 5,212,651 1.93%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 108,566 108,566 108,566 108,566 - - 27,381 149.88%
Div Payout % 116.56% 46.61% 43.59% 49.59% - - 0.00% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 5,364,889 5,399,864 5,416,157 4,885,500 5,363,153 5,287,216 5,212,651 1.93%
NOSH 551,376 549,325 549,863 542,833 549,503 550,751 551,020 0.04%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 1.08% 2.65% 3.09% 2.89% -1.19% -3.51% -4.50% -
ROE 1.74% 4.31% 4.60% 4.48% -1.99% -4.94% -5.74% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1,563.48 1,602.17 1,575.80 1,515.54 1,341.51 1,253.98 1,206.57 18.80%
EPS 16.89 42.40 45.30 40.33 -19.41 -47.40 -54.31 -
DPS 20.00 20.00 20.00 20.00 0.00 0.00 5.00 151.34%
NAPS 9.73 9.83 9.85 9.00 9.76 9.60 9.46 1.88%
Adjusted Per Share Value based on latest NOSH - 542,833
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1,573.53 1,606.47 1,581.57 1,501.64 1,345.54 1,260.60 1,213.54 18.85%
EPS 17.00 42.51 45.46 39.96 -19.47 -47.65 -54.63 -
DPS 19.82 19.82 19.82 19.82 0.00 0.00 5.00 149.84%
NAPS 9.7925 9.8563 9.8861 8.9175 9.7893 9.6507 9.5146 1.93%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 4.50 4.96 4.42 4.71 3.91 4.04 2.85 -
P/RPS 0.29 0.31 0.28 0.31 0.29 0.32 0.24 13.40%
P/EPS 26.64 11.70 9.76 11.68 -20.14 -8.52 -5.25 -
EY 3.75 8.55 10.25 8.56 -4.97 -11.73 -19.06 -
DY 4.44 4.03 4.52 4.25 0.00 0.00 1.75 85.70%
P/NAPS 0.46 0.50 0.45 0.52 0.40 0.42 0.30 32.86%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 25/11/10 23/08/10 26/05/10 19/02/10 23/11/09 18/08/09 -
Price 4.09 4.73 4.66 4.44 3.98 3.67 2.86 -
P/RPS 0.26 0.30 0.30 0.29 0.30 0.29 0.24 5.46%
P/EPS 24.21 11.16 10.29 11.01 -20.50 -7.74 -5.27 -
EY 4.13 8.96 9.72 9.08 -4.88 -12.91 -18.99 -
DY 4.89 4.23 4.29 4.50 0.00 0.00 1.75 98.01%
P/NAPS 0.42 0.48 0.47 0.49 0.41 0.38 0.30 25.06%

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