[PROTON] YoY Annualized Quarter Result on 31-Mar-2003 [#4]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -0.14%
YoY- -1.29%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 7,796,932 8,483,295 6,361,233 9,267,996 10,307,663 8,301,238 6,496,724 3.08%
PBT 17,985 412,315 576,415 1,359,978 1,511,820 378,297 141,318 -29.06%
Tax 28,409 30,127 -66,344 -252,454 -389,789 -80,644 -70,724 -
NP 46,394 442,442 510,071 1,107,524 1,122,031 297,653 70,594 -6.75%
-
NP to SH 46,690 442,442 510,071 1,107,524 1,122,031 297,653 70,594 -6.65%
-
Tax Rate -157.96% -7.31% 11.51% 18.56% 25.78% 21.32% 50.05% -
Total Cost 7,750,538 8,040,853 5,851,162 8,160,472 9,185,632 8,003,585 6,426,130 3.17%
-
Net Worth 5,845,316 5,859,595 5,534,462 5,129,857 4,048,733 3,049,790 2,772,232 13.23%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - 192,207 27,452 109,729 - - - -
Div Payout % - 43.44% 5.38% 9.91% - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 5,845,316 5,859,595 5,534,462 5,129,857 4,048,733 3,049,790 2,772,232 13.23%
NOSH 546,802 549,165 549,053 548,647 542,725 542,667 542,511 0.13%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 0.60% 5.22% 8.02% 11.95% 10.89% 3.59% 1.09% -
ROE 0.80% 7.55% 9.22% 21.59% 27.71% 9.76% 2.55% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 1,425.91 1,544.76 1,158.58 1,689.24 1,899.24 1,529.71 1,197.53 2.95%
EPS 8.40 80.60 92.90 201.90 206.74 54.85 13.01 -7.02%
DPS 0.00 35.00 5.00 20.00 0.00 0.00 0.00 -
NAPS 10.69 10.67 10.08 9.35 7.46 5.62 5.11 13.08%
Adjusted Per Share Value based on latest NOSH - 549,472
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 1,423.17 1,548.45 1,161.11 1,691.68 1,881.45 1,515.22 1,185.84 3.08%
EPS 8.52 80.76 93.10 202.16 204.80 54.33 12.89 -6.66%
DPS 0.00 35.08 5.01 20.03 0.00 0.00 0.00 -
NAPS 10.6694 10.6955 10.102 9.3635 7.3901 5.5668 5.0601 13.23%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 - - - -
Price 5.70 7.80 9.85 8.00 0.00 0.00 0.00 -
P/RPS 0.40 0.50 0.85 0.47 0.00 0.00 0.00 -
P/EPS 66.75 9.68 10.60 3.96 0.00 0.00 0.00 -
EY 1.50 10.33 9.43 25.23 0.00 0.00 0.00 -
DY 0.00 4.49 0.51 2.50 0.00 0.00 0.00 -
P/NAPS 0.53 0.73 0.98 0.86 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/05/06 31/05/05 25/05/04 27/05/03 29/05/02 25/05/01 25/05/00 -
Price 5.70 7.10 7.95 7.35 0.00 0.00 0.00 -
P/RPS 0.40 0.46 0.69 0.44 0.00 0.00 0.00 -
P/EPS 66.75 8.81 8.56 3.64 0.00 0.00 0.00 -
EY 1.50 11.35 11.69 27.46 0.00 0.00 0.00 -
DY 0.00 4.93 0.63 2.72 0.00 0.00 0.00 -
P/NAPS 0.53 0.67 0.79 0.79 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