[PROTON] YoY Annualized Quarter Result on 31-Dec-2001 [#3]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
18-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 32.54%
YoY- 666.4%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 8,335,701 6,675,512 9,683,044 10,265,297 7,760,954 6,428,176 0 -100.00%
PBT 819,208 486,000 1,120,490 1,313,752 236,950 20,256 0 -100.00%
Tax -144,130 -61,304 -11,374 -299,008 -104,546 -20,256 0 -100.00%
NP 675,077 424,696 1,109,116 1,014,744 132,404 0 0 -100.00%
-
NP to SH 675,077 424,696 1,109,116 1,014,744 132,404 -25,813 0 -100.00%
-
Tax Rate 17.59% 12.61% 1.02% 22.76% 44.12% 100.00% - -
Total Cost 7,660,624 6,250,816 8,573,928 9,250,553 7,628,550 6,428,176 0 -100.00%
-
Net Worth 4,942,245 5,305,038 4,770,587 3,723,067 2,832,577 2,670,604 0 -100.00%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div 109,827 36,611 58,489 - - - - -100.00%
Div Payout % 16.27% 8.62% 5.27% - - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 4,942,245 5,305,038 4,770,587 3,723,067 2,832,577 2,670,604 0 -100.00%
NOSH 549,138 549,175 548,343 542,721 542,639 537,777 541,480 -0.01%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 8.10% 6.36% 11.45% 9.89% 1.71% 0.00% 0.00% -
ROE 13.66% 8.01% 23.25% 27.26% 4.67% -0.97% 0.00% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 1,517.96 1,215.55 1,765.87 1,891.45 1,430.22 1,195.32 0.00 -100.00%
EPS 122.93 77.33 202.27 186.97 24.40 -4.80 0.00 -100.00%
DPS 20.00 6.67 10.67 0.00 0.00 0.00 0.00 -100.00%
NAPS 9.00 9.66 8.70 6.86 5.22 4.966 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 542,755
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 1,521.51 1,218.48 1,767.44 1,873.72 1,416.60 1,173.33 0.00 -100.00%
EPS 123.22 77.52 202.45 185.22 24.17 -4.71 0.00 -100.00%
DPS 20.05 6.68 10.68 0.00 0.00 0.00 0.00 -100.00%
NAPS 9.021 9.6833 8.7077 6.7957 5.1703 4.8746 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 - - - - - -
Price 9.00 8.45 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.59 0.70 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 7.32 10.93 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 13.66 9.15 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 2.22 0.79 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.00 0.87 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 25/02/05 27/02/04 24/02/03 18/02/02 05/02/01 22/02/00 - -
Price 8.40 9.65 8.10 0.00 0.00 0.00 0.00 -
P/RPS 0.55 0.79 0.46 0.00 0.00 0.00 0.00 -100.00%
P/EPS 6.83 12.48 4.00 0.00 0.00 0.00 0.00 -100.00%
EY 14.63 8.01 24.97 0.00 0.00 0.00 0.00 -100.00%
DY 2.38 0.69 1.32 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.93 1.00 0.93 0.00 0.00 0.00 0.00 -100.00%

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