[PROTON] YoY Quarter Result on 30-Sep-2002 [#2]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
11-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 19.23%
YoY- 45.74%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 1,804,535 2,228,431 1,695,000 2,560,907 2,890,229 1,991,718 1,588,557 -0.13%
PBT -161,785 240,985 228,677 443,471 353,101 98,613 21,213 -
Tax 7,446 -42,068 -25,301 -98,190 -116,183 -36,561 -14,139 -
NP -154,339 198,917 203,376 345,281 236,918 62,052 7,074 -
-
NP to SH -154,334 198,917 203,376 345,281 236,918 62,052 7,074 -
-
Tax Rate - 17.46% 11.06% 22.14% 32.90% 37.08% 66.65% -
Total Cost 1,958,874 2,029,514 1,491,624 2,215,626 2,653,311 1,929,666 1,581,483 -0.22%
-
Net Worth 5,618,636 5,819,146 5,386,715 4,665,959 3,338,019 2,817,584 2,728,931 -0.76%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - 82,424 27,483 43,914 37,993 13,572 10,883 -
Div Payout % - 41.44% 13.51% 12.72% 16.04% 21.87% 153.85% -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 5,618,636 5,819,146 5,386,715 4,665,959 3,338,019 2,817,584 2,728,931 -0.76%
NOSH 549,231 549,494 549,664 548,936 542,767 542,887 544,153 -0.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin -8.55% 8.93% 12.00% 13.48% 8.20% 3.12% 0.45% -
ROE -2.75% 3.42% 3.78% 7.40% 7.10% 2.20% 0.26% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 328.56 405.54 308.37 466.52 532.50 366.88 291.93 -0.12%
EPS -28.10 36.20 37.00 62.90 43.65 11.43 1.30 -
DPS 0.00 15.00 5.00 8.00 7.00 2.50 2.00 -
NAPS 10.23 10.59 9.80 8.50 6.15 5.19 5.015 -0.75%
Adjusted Per Share Value based on latest NOSH - 548,936
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 329.38 406.75 309.39 467.44 527.55 363.55 289.96 -0.13%
EPS -28.17 36.31 37.12 63.02 43.24 11.33 1.29 -
DPS 0.00 15.04 5.02 8.02 6.93 2.48 1.99 -
NAPS 10.2557 10.6216 9.8323 8.5167 6.0929 5.1429 4.9811 -0.76%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 - - - - -
Price 8.25 8.20 7.10 0.00 0.00 0.00 0.00 -
P/RPS 2.51 2.02 2.30 0.00 0.00 0.00 0.00 -100.00%
P/EPS -29.36 22.65 19.19 0.00 0.00 0.00 0.00 -100.00%
EY -3.41 4.41 5.21 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 1.83 0.70 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.77 0.72 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/11/05 30/11/04 19/11/03 11/11/02 19/11/01 30/11/00 23/11/99 -
Price 7.40 9.10 8.30 0.00 0.00 0.00 0.00 -
P/RPS 2.25 2.24 2.69 0.00 0.00 0.00 0.00 -100.00%
P/EPS -26.33 25.14 22.43 0.00 0.00 0.00 0.00 -100.00%
EY -3.80 3.98 4.46 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 1.65 0.60 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.86 0.85 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