[PROTON] YoY TTM Result on 30-Sep-2003 [#2]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -14.54%
YoY- -39.29%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 6,631,292 8,192,471 6,965,386 7,569,014 10,348,225 9,808,152 7,149,559 -1.24%
PBT -148,883 -196,078 611,032 872,220 1,793,357 832,108 217,598 -
Tax 53,285 106,136 -97,982 -38,074 -419,268 -205,978 -65,592 -
NP -95,598 -89,942 513,050 834,146 1,374,089 626,130 152,006 -
-
NP to SH -95,616 -89,628 513,050 834,146 1,374,089 626,130 123,086 -
-
Tax Rate - - 16.04% 4.37% 23.38% 24.75% 30.14% -
Total Cost 6,726,890 8,282,413 6,452,336 6,734,868 8,974,136 9,182,022 6,997,553 -0.65%
-
Net Worth 5,511,960 5,618,636 5,819,146 5,386,715 4,665,959 3,338,019 2,817,584 11.82%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - 164,833 93,419 87,333 37,993 13,572 -
Div Payout % - - 32.13% 11.20% 6.36% 6.07% 11.03% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 5,511,960 5,618,636 5,819,146 5,386,715 4,665,959 3,338,019 2,817,584 11.82%
NOSH 549,000 549,231 549,494 549,664 548,936 542,767 542,887 0.18%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -1.44% -1.10% 7.37% 11.02% 13.28% 6.38% 2.13% -
ROE -1.73% -1.60% 8.82% 15.49% 29.45% 18.76% 4.37% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 1,207.89 1,491.62 1,267.60 1,377.02 1,885.14 1,807.06 1,316.95 -1.42%
EPS -17.42 -16.32 93.37 151.76 250.32 115.36 22.67 -
DPS 0.00 0.00 30.00 17.00 16.00 7.00 2.50 -
NAPS 10.04 10.23 10.59 9.80 8.50 6.15 5.19 11.61%
Adjusted Per Share Value based on latest NOSH - 549,664
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 1,210.41 1,495.37 1,271.39 1,381.57 1,888.85 1,790.28 1,305.00 -1.24%
EPS -17.45 -16.36 93.65 152.26 250.81 114.29 22.47 -
DPS 0.00 0.00 30.09 17.05 15.94 6.93 2.48 -
NAPS 10.0609 10.2557 10.6216 9.8323 8.5167 6.0929 5.1429 11.82%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - - - -
Price 4.86 8.25 8.20 7.10 0.00 0.00 0.00 -
P/RPS 0.40 0.55 0.65 0.52 0.00 0.00 0.00 -
P/EPS -27.90 -50.56 8.78 4.68 0.00 0.00 0.00 -
EY -3.58 -1.98 11.39 21.37 0.00 0.00 0.00 -
DY 0.00 0.00 3.66 2.39 0.00 0.00 0.00 -
P/NAPS 0.48 0.81 0.77 0.72 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 29/11/05 30/11/04 19/11/03 11/11/02 19/11/01 30/11/00 -
Price 5.90 7.40 9.10 8.30 0.00 0.00 0.00 -
P/RPS 0.49 0.50 0.72 0.60 0.00 0.00 0.00 -
P/EPS -33.88 -45.35 9.75 5.47 0.00 0.00 0.00 -
EY -2.95 -2.21 10.26 18.28 0.00 0.00 0.00 -
DY 0.00 0.00 3.30 2.05 0.00 0.00 0.00 -
P/NAPS 0.59 0.72 0.86 0.85 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