[PROTON] YoY Annualized Quarter Result on 31-Mar-2002 [#4]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- 10.57%
YoY- 276.96%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 8,483,295 6,361,233 9,267,996 10,307,663 8,301,238 6,496,724 4,075,040 -0.77%
PBT 412,315 576,415 1,359,978 1,511,820 378,297 141,318 98,958 -1.50%
Tax 30,127 -66,344 -252,454 -389,789 -80,644 -70,724 -32,126 -
NP 442,442 510,071 1,107,524 1,122,031 297,653 70,594 66,832 -1.98%
-
NP to SH 442,442 510,071 1,107,524 1,122,031 297,653 70,594 66,832 -1.98%
-
Tax Rate -7.31% 11.51% 18.56% 25.78% 21.32% 50.05% 32.46% -
Total Cost 8,040,853 5,851,162 8,160,472 9,185,632 8,003,585 6,426,130 4,008,208 -0.73%
-
Net Worth 5,859,595 5,534,462 5,129,857 4,048,733 3,049,790 2,772,232 2,730,828 -0.80%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div 192,207 27,452 109,729 - - - - -100.00%
Div Payout % 43.44% 5.38% 9.91% - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 5,859,595 5,534,462 5,129,857 4,048,733 3,049,790 2,772,232 2,730,828 -0.80%
NOSH 549,165 549,053 548,647 542,725 542,667 542,511 542,908 -0.01%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 5.22% 8.02% 11.95% 10.89% 3.59% 1.09% 1.64% -
ROE 7.55% 9.22% 21.59% 27.71% 9.76% 2.55% 2.45% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 1,544.76 1,158.58 1,689.24 1,899.24 1,529.71 1,197.53 750.59 -0.76%
EPS 80.60 92.90 201.90 206.74 54.85 13.01 12.31 -1.97%
DPS 35.00 5.00 20.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 10.67 10.08 9.35 7.46 5.62 5.11 5.03 -0.79%
Adjusted Per Share Value based on latest NOSH - 542,736
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 1,548.45 1,161.11 1,691.68 1,881.45 1,515.22 1,185.84 743.81 -0.77%
EPS 80.76 93.10 202.16 204.80 54.33 12.89 12.20 -1.98%
DPS 35.08 5.01 20.03 0.00 0.00 0.00 0.00 -100.00%
NAPS 10.6955 10.102 9.3635 7.3901 5.5668 5.0601 4.9846 -0.80%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 - - - - -
Price 7.80 9.85 8.00 0.00 0.00 0.00 0.00 -
P/RPS 0.50 0.85 0.47 0.00 0.00 0.00 0.00 -100.00%
P/EPS 9.68 10.60 3.96 0.00 0.00 0.00 0.00 -100.00%
EY 10.33 9.43 25.23 0.00 0.00 0.00 0.00 -100.00%
DY 4.49 0.51 2.50 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.73 0.98 0.86 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/05/05 25/05/04 27/05/03 29/05/02 25/05/01 25/05/00 - -
Price 7.10 7.95 7.35 0.00 0.00 0.00 0.00 -
P/RPS 0.46 0.69 0.44 0.00 0.00 0.00 0.00 -100.00%
P/EPS 8.81 8.56 3.64 0.00 0.00 0.00 0.00 -100.00%
EY 11.35 11.69 27.46 0.00 0.00 0.00 0.00 -100.00%
DY 4.93 0.63 2.72 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.67 0.79 0.79 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