[PROTON] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
19-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 59.13%
YoY- -144.7%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 8,547,213 8,620,675 7,371,619 6,820,678 5,160,554 5,439,670 8,244,245 0.60%
PBT 44,326 147,282 -125,575 229,545 -40,965 -517,153 -274,979 -
Tax -50,779 -54,141 37,487 9,088 8,962 53,570 130,643 -
NP -6,453 93,141 -88,088 238,633 -32,003 -463,583 -144,336 -40.41%
-
NP to SH -6,453 93,141 -106,678 238,633 -32,003 -463,583 -144,040 -40.39%
-
Tax Rate 114.56% 36.76% - -3.96% - - - -
Total Cost 8,553,666 8,527,534 7,459,707 6,582,045 5,192,557 5,903,253 8,388,581 0.32%
-
Net Worth 5,286,821 5,364,889 5,363,153 5,386,411 5,148,191 5,227,806 5,699,936 -1.24%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - 108,566 - 27,381 - - - -
Div Payout % - 116.56% - 11.47% - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 5,286,821 5,364,889 5,363,153 5,386,411 5,148,191 5,227,806 5,699,936 -1.24%
NOSH 547,857 551,376 549,503 549,073 543,631 549,716 547,544 0.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -0.08% 1.08% -1.19% 3.50% -0.62% -8.52% -1.75% -
ROE -0.12% 1.74% -1.99% 4.43% -0.62% -8.87% -2.53% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 1,560.12 1,563.48 1,341.51 1,242.22 949.27 989.54 1,505.68 0.59%
EPS -1.18 16.89 -19.41 43.46 -5.89 -84.33 -26.31 -40.37%
DPS 0.00 20.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 9.65 9.73 9.76 9.81 9.47 9.51 10.41 -1.25%
Adjusted Per Share Value based on latest NOSH - 549,503
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 1,560.12 1,573.53 1,345.54 1,244.97 941.95 992.90 1,504.82 0.60%
EPS -1.18 17.00 -19.47 43.56 -5.84 -84.62 -26.29 -40.37%
DPS 0.00 19.82 0.00 5.00 0.00 0.00 0.00 -
NAPS 9.65 9.7925 9.7893 9.8318 9.397 9.5423 10.4041 -1.24%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 4.82 4.50 3.91 1.81 3.68 6.60 6.55 -
P/RPS 0.31 0.29 0.29 0.15 0.39 0.67 0.44 -5.66%
P/EPS -409.22 26.64 -20.14 4.16 -62.51 -7.83 -24.90 59.41%
EY -0.24 3.75 -4.97 24.01 -1.60 -12.78 -4.02 -37.46%
DY 0.00 4.44 0.00 2.76 0.00 0.00 0.00 -
P/NAPS 0.50 0.46 0.40 0.18 0.39 0.69 0.63 -3.77%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 25/02/11 19/02/10 27/02/09 21/02/08 27/02/07 27/02/06 -
Price 5.42 4.09 3.98 1.77 4.12 7.30 5.20 -
P/RPS 0.35 0.26 0.30 0.14 0.43 0.74 0.35 0.00%
P/EPS -460.16 24.21 -20.50 4.07 -69.99 -8.66 -19.77 68.93%
EY -0.22 4.13 -4.88 24.55 -1.43 -11.55 -5.06 -40.68%
DY 0.00 4.89 0.00 2.82 0.00 0.00 0.00 -
P/NAPS 0.56 0.42 0.41 0.18 0.44 0.77 0.50 1.90%

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