[PROTON] YoY Cumulative Quarter Result on 31-Mar-2011 [#4]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 68.11%
YoY- -30.51%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 8,981,732 8,226,859 6,486,570 5,621,594 4,911,841 7,796,932 8,483,295 0.95%
PBT 215,234 260,893 -319,201 144,316 -618,129 17,985 412,315 -10.26%
Tax -63,091 -41,961 17,395 40,235 28,596 28,409 30,127 -
NP 152,143 218,932 -301,806 184,551 -589,533 46,394 442,442 -16.29%
-
NP to SH 152,143 218,932 -301,806 184,551 -589,533 46,690 442,442 -16.29%
-
Tax Rate 29.31% 16.08% - -27.88% - -157.96% -7.31% -
Total Cost 8,829,589 8,007,927 6,788,376 5,437,043 5,501,374 7,750,538 8,040,853 1.57%
-
Net Worth 5,404,646 5,336,906 5,104,512 5,426,333 5,227,258 5,845,316 5,859,595 -1.33%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - 109,925 27,473 - - - 192,207 -
Div Payout % - 50.21% 0.00% - - - 43.44% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 5,404,646 5,336,906 5,104,512 5,426,333 5,227,258 5,845,316 5,859,595 -1.33%
NOSH 549,252 549,629 549,463 549,780 549,081 546,802 549,165 0.00%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 1.69% 2.66% -4.65% 3.28% -12.00% 0.60% 5.22% -
ROE 2.82% 4.10% -5.91% 3.40% -11.28% 0.80% 7.55% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 1,635.26 1,496.80 1,180.53 1,022.52 894.56 1,425.91 1,544.76 0.95%
EPS 27.70 39.90 -55.00 33.60 -107.30 8.40 80.60 -16.29%
DPS 0.00 20.00 5.00 0.00 0.00 0.00 35.00 -
NAPS 9.84 9.71 9.29 9.87 9.52 10.69 10.67 -1.33%
Adjusted Per Share Value based on latest NOSH - 550,383
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 1,639.43 1,501.64 1,183.99 1,026.11 896.56 1,423.17 1,548.45 0.95%
EPS 27.77 39.96 -55.09 33.69 -107.61 8.52 80.76 -16.29%
DPS 0.00 20.06 5.01 0.00 0.00 0.00 35.08 -
NAPS 9.8651 9.7414 9.3172 9.9047 9.5413 10.6694 10.6955 -1.33%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 3.54 4.71 1.58 3.86 6.65 5.70 7.80 -
P/RPS 0.22 0.31 0.13 0.38 0.74 0.40 0.50 -12.78%
P/EPS 12.78 11.82 -2.88 11.50 -6.19 66.75 9.68 4.73%
EY 7.82 8.46 -34.76 8.70 -16.15 1.50 10.33 -4.53%
DY 0.00 4.25 3.16 0.00 0.00 0.00 4.49 -
P/NAPS 0.36 0.49 0.17 0.39 0.70 0.53 0.73 -11.10%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 25/05/11 26/05/10 29/05/09 26/05/08 31/05/07 30/05/06 31/05/05 -
Price 3.37 4.44 2.98 3.74 5.35 5.70 7.10 -
P/RPS 0.21 0.30 0.25 0.37 0.60 0.40 0.46 -12.24%
P/EPS 12.17 11.15 -5.43 11.14 -4.98 66.75 8.81 5.52%
EY 8.22 8.97 -18.43 8.98 -20.07 1.50 11.35 -5.23%
DY 0.00 4.50 1.68 0.00 0.00 0.00 4.93 -
P/NAPS 0.34 0.46 0.32 0.38 0.56 0.53 0.67 -10.68%

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