[PROTON] YoY Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 14.31%
YoY- -43.06%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 5,386,382 7,717,662 8,299,310 7,277,776 10,675,740 10,594,616 7,580,788 -5.53%
PBT -672,032 -338,292 878,494 831,972 1,672,746 1,109,670 202,048 -
Tax 54,046 4,292 -147,726 -108,988 -403,004 -344,046 -93,378 -
NP -617,986 -334,000 730,768 722,984 1,269,742 765,624 108,670 -
-
NP to SH -617,986 -333,372 730,768 722,984 1,269,742 765,624 108,670 -
-
Tax Rate - - 16.82% 13.10% 24.09% 31.00% 46.22% -
Total Cost 6,004,368 8,051,662 7,568,542 6,554,792 9,405,998 9,828,992 7,472,118 -3.57%
-
Net Worth 5,510,283 5,627,715 5,818,671 5,383,923 4,656,085 3,337,530 2,817,169 11.82%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - 164,834 54,937 87,643 75,976 - -
Div Payout % - - 22.56% 7.60% 6.90% 9.92% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 5,510,283 5,627,715 5,818,671 5,383,923 4,656,085 3,337,530 2,817,169 11.82%
NOSH 548,833 550,118 549,449 549,379 547,774 542,687 542,807 0.18%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -11.47% -4.33% 8.81% 9.93% 11.89% 7.23% 1.43% -
ROE -11.22% -5.92% 12.56% 13.43% 27.27% 22.94% 3.86% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 981.42 1,402.91 1,510.48 1,324.73 1,948.93 1,952.25 1,396.59 -5.70%
EPS -112.60 -60.80 133.00 131.60 231.80 141.08 20.02 -
DPS 0.00 0.00 30.00 10.00 16.00 14.00 0.00 -
NAPS 10.04 10.23 10.59 9.80 8.50 6.15 5.19 11.61%
Adjusted Per Share Value based on latest NOSH - 549,664
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 983.17 1,408.70 1,514.87 1,328.41 1,948.64 1,933.83 1,383.72 -5.53%
EPS -112.80 -60.85 133.39 131.97 231.77 139.75 19.84 -
DPS 0.00 0.00 30.09 10.03 16.00 13.87 0.00 -
NAPS 10.0579 10.2722 10.6208 9.8272 8.4987 6.092 5.1422 11.82%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - - - -
Price 4.86 8.25 8.20 7.10 0.00 0.00 0.00 -
P/RPS 0.50 0.59 0.54 0.54 0.00 0.00 0.00 -
P/EPS -4.32 -13.61 6.17 5.40 0.00 0.00 0.00 -
EY -23.17 -7.35 16.22 18.54 0.00 0.00 0.00 -
DY 0.00 0.00 3.66 1.41 0.00 0.00 0.00 -
P/NAPS 0.48 0.81 0.77 0.72 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 29/11/05 30/11/04 19/11/03 11/11/02 19/11/01 30/11/00 -
Price 5.90 7.40 9.10 8.30 0.00 0.00 0.00 -
P/RPS 0.60 0.53 0.60 0.63 0.00 0.00 0.00 -
P/EPS -5.24 -12.21 6.84 6.31 0.00 0.00 0.00 -
EY -19.08 -8.19 14.62 15.86 0.00 0.00 0.00 -
DY 0.00 0.00 3.30 1.20 0.00 0.00 0.00 -
P/NAPS 0.59 0.72 0.86 0.85 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