[PROTON] YoY Annualized Quarter Result on 31-Dec-2011 [#3]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -325.77%
YoY- -175.25%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 7,905,250 8,484,609 7,959,521 6,812,705 5,205,568 4,873,952 8,016,968 -0.23%
PBT -48,706 179,172 330,652 72,484 -41,156 -810,704 -97,184 -10.87%
Tax -42,089 -58,505 -42,265 -44,266 -2,736 23,440 -10,109 26.82%
NP -90,796 120,666 288,386 28,217 -43,892 -787,264 -107,293 -2.74%
-
NP to SH -90,796 120,666 288,386 28,217 -43,892 -787,264 -106,898 -2.68%
-
Tax Rate - 32.65% 12.78% 61.07% - - - -
Total Cost 7,996,046 8,363,942 7,671,134 6,784,488 5,249,460 5,661,216 8,124,261 -0.26%
-
Net Worth 5,299,484 5,336,757 5,357,843 5,323,308 5,195,715 5,223,405 5,716,515 -1.25%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - 36,176 - - - -
Div Payout % - - - 128.21% - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 5,299,484 5,336,757 5,357,843 5,323,308 5,195,715 5,223,405 5,716,515 -1.25%
NOSH 549,169 548,484 548,959 542,640 548,650 549,253 549,136 0.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -1.15% 1.42% 3.62% 0.41% -0.84% -16.15% -1.34% -
ROE -1.71% 2.26% 5.38% 0.53% -0.84% -15.07% -1.87% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 1,439.49 1,546.92 1,449.93 1,255.47 948.80 887.38 1,459.92 -0.23%
EPS -16.53 22.00 52.53 5.20 -8.00 -143.33 -19.60 -2.79%
DPS 0.00 0.00 0.00 6.67 0.00 0.00 0.00 -
NAPS 9.65 9.73 9.76 9.81 9.47 9.51 10.41 -1.25%
Adjusted Per Share Value based on latest NOSH - 547,857
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 1,442.94 1,548.69 1,452.85 1,243.52 950.17 889.64 1,463.33 -0.23%
EPS -16.57 22.03 52.64 5.15 -8.01 -143.70 -19.51 -2.68%
DPS 0.00 0.00 0.00 6.60 0.00 0.00 0.00 -
NAPS 9.6731 9.7411 9.7796 9.7166 9.4837 9.5342 10.4343 -1.25%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 4.82 4.50 3.91 1.81 3.68 6.60 6.55 -
P/RPS 0.33 0.29 0.27 0.14 0.39 0.74 0.45 -5.03%
P/EPS -29.15 20.45 7.44 34.81 -46.00 -4.60 -33.65 -2.36%
EY -3.43 4.89 13.44 2.87 -2.17 -21.72 -2.97 2.42%
DY 0.00 0.00 0.00 3.68 0.00 0.00 0.00 -
P/NAPS 0.50 0.46 0.40 0.18 0.39 0.69 0.63 -3.77%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 25/02/11 19/02/10 27/02/09 21/02/08 27/02/07 27/02/06 -
Price 5.42 4.09 3.98 1.77 4.12 7.30 5.20 -
P/RPS 0.38 0.26 0.27 0.14 0.43 0.82 0.36 0.90%
P/EPS -32.78 18.59 7.58 34.04 -51.50 -5.09 -26.71 3.47%
EY -3.05 5.38 13.20 2.94 -1.94 -19.63 -3.74 -3.34%
DY 0.00 0.00 0.00 3.77 0.00 0.00 0.00 -
P/NAPS 0.56 0.42 0.41 0.18 0.44 0.77 0.50 1.90%

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