[PROTON] YoY Cumulative Quarter Result on 31-Dec-2005 [#3]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 51.9%
YoY- -115.84%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 5,109,529 3,904,176 3,655,464 6,012,726 6,251,776 5,006,634 7,262,283 -5.68%
PBT 54,363 -30,867 -608,028 -72,888 614,406 364,500 840,368 -36.61%
Tax -33,200 -2,052 17,580 -7,582 -108,098 -45,978 -8,531 25.39%
NP 21,163 -32,919 -590,448 -80,470 506,308 318,522 831,837 -45.73%
-
NP to SH 21,163 -32,919 -590,448 -80,174 506,308 318,522 831,837 -45.73%
-
Tax Rate 61.07% - - - 17.59% 12.61% 1.02% -
Total Cost 5,088,366 3,937,095 4,245,912 6,093,196 5,745,468 4,688,112 6,430,446 -3.82%
-
Net Worth 5,323,308 5,195,715 5,223,405 5,716,515 4,942,245 5,305,038 4,770,587 1.84%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 27,132 - - - 82,370 27,458 43,867 -7.68%
Div Payout % 128.21% - - - 16.27% 8.62% 5.27% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 5,323,308 5,195,715 5,223,405 5,716,515 4,942,245 5,305,038 4,770,587 1.84%
NOSH 542,641 548,650 549,253 549,136 549,138 549,175 548,343 -0.17%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 0.41% -0.84% -16.15% -1.34% 8.10% 6.36% 11.45% -
ROE 0.40% -0.63% -11.30% -1.40% 10.24% 6.00% 17.44% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 941.60 711.60 665.53 1,094.94 1,138.47 911.66 1,324.40 -5.52%
EPS 3.90 -6.00 -107.50 -14.70 92.20 58.00 151.70 -45.64%
DPS 5.00 0.00 0.00 0.00 15.00 5.00 8.00 -7.52%
NAPS 9.81 9.47 9.51 10.41 9.00 9.66 8.70 2.01%
Adjusted Per Share Value based on latest NOSH - 547,544
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 932.64 712.63 667.23 1,097.50 1,141.13 913.86 1,325.58 -5.68%
EPS 3.86 -6.01 -107.77 -14.63 92.42 58.14 151.83 -45.74%
DPS 4.95 0.00 0.00 0.00 15.04 5.01 8.01 -7.70%
NAPS 9.7166 9.4837 9.5342 10.4343 9.021 9.6833 8.7077 1.84%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 1.81 3.68 6.60 6.55 9.00 8.45 0.00 -
P/RPS 0.19 0.52 0.99 0.60 0.79 0.93 0.00 -
P/EPS 46.41 -61.33 -6.14 -44.86 9.76 14.57 0.00 -
EY 2.15 -1.63 -16.29 -2.23 10.24 6.86 0.00 -
DY 2.76 0.00 0.00 0.00 1.67 0.59 0.00 -
P/NAPS 0.18 0.39 0.69 0.63 1.00 0.87 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 21/02/08 27/02/07 27/02/06 25/02/05 27/02/04 24/02/03 -
Price 1.77 4.12 7.30 5.20 8.40 9.65 8.10 -
P/RPS 0.19 0.58 1.10 0.47 0.74 1.06 0.61 -17.65%
P/EPS 45.38 -68.67 -6.79 -35.62 9.11 16.64 5.34 42.80%
EY 2.20 -1.46 -14.73 -2.81 10.98 6.01 18.73 -29.99%
DY 2.82 0.00 0.00 0.00 1.79 0.52 0.99 19.04%
P/NAPS 0.18 0.44 0.77 0.50 0.93 1.00 0.93 -23.92%

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