[PROTON] YoY TTM Result on 31-Mar-2002 [#4]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- 16.95%
YoY- 276.96%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 8,483,295 6,454,619 9,267,996 10,307,663 8,301,238 4,947,722 11.37%
PBT 412,315 587,770 1,292,607 1,511,820 378,297 137,787 24.49%
Tax 30,127 -78,612 -185,083 -389,789 -72,927 -40,759 -
NP 442,442 509,158 1,107,524 1,122,031 305,370 97,028 35.43%
-
NP to SH 442,442 509,158 1,107,524 1,122,031 297,653 75,825 42.27%
-
Tax Rate -7.31% 13.37% 14.32% 25.78% 19.28% 29.58% -
Total Cost 8,040,853 5,945,461 8,160,472 9,185,632 7,995,868 4,850,694 10.63%
-
Net Worth 5,492,061 5,532,417 4,945,250 4,048,813 3,049,868 2,773,671 14.63%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 164,833 27,483 109,851 81,412 13,572 10,883 72.15%
Div Payout % 37.26% 5.40% 9.92% 7.26% 4.56% 14.35% -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 5,492,061 5,532,417 4,945,250 4,048,813 3,049,868 2,773,671 14.63%
NOSH 549,206 548,850 549,472 542,736 542,681 542,792 0.23%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 5.22% 7.89% 11.95% 10.89% 3.68% 1.96% -
ROE 8.06% 9.20% 22.40% 27.71% 9.76% 2.73% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 1,544.65 1,176.02 1,686.71 1,899.20 1,529.67 911.53 11.11%
EPS 80.56 92.77 201.56 206.74 54.85 13.97 41.93%
DPS 30.00 5.00 20.00 15.00 2.50 2.01 71.65%
NAPS 10.00 10.08 9.00 7.46 5.62 5.11 14.36%
Adjusted Per Share Value based on latest NOSH - 542,736
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 1,548.45 1,178.16 1,691.68 1,881.45 1,515.22 903.10 11.37%
EPS 80.76 92.94 202.16 204.80 54.33 13.84 42.27%
DPS 30.09 5.02 20.05 14.86 2.48 1.99 72.10%
NAPS 10.0246 10.0983 9.0265 7.3903 5.5669 5.0628 14.63%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 - - - -
Price 7.80 9.85 8.00 0.00 0.00 0.00 -
P/RPS 0.50 0.84 0.47 0.00 0.00 0.00 -
P/EPS 9.68 10.62 3.97 0.00 0.00 0.00 -
EY 10.33 9.42 25.20 0.00 0.00 0.00 -
DY 3.85 0.51 2.50 0.00 0.00 0.00 -
P/NAPS 0.78 0.98 0.89 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/05 25/05/04 27/05/03 29/05/02 25/05/01 - -
Price 7.10 7.95 7.35 0.00 0.00 0.00 -
P/RPS 0.46 0.68 0.44 0.00 0.00 0.00 -
P/EPS 8.81 8.57 3.65 0.00 0.00 0.00 -
EY 11.35 11.67 27.42 0.00 0.00 0.00 -
DY 4.23 0.63 2.72 0.00 0.00 0.00 -
P/NAPS 0.71 0.79 0.82 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