[PROTON] YoY TTM Result on 31-Mar-2007 [#4]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -27.17%
YoY- -1362.65%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 8,226,859 6,505,238 5,621,595 4,911,841 7,796,932 8,483,295 6,454,619 4.12%
PBT 260,892 -319,201 144,318 -618,128 17,986 412,315 587,770 -12.65%
Tax -23,370 17,395 40,234 28,596 28,408 30,127 -78,612 -18.29%
NP 237,522 -301,806 184,552 -589,532 46,394 442,442 509,158 -11.92%
-
NP to SH 218,932 -301,806 184,552 -589,532 46,690 442,442 509,158 -13.11%
-
Tax Rate 8.96% - -27.88% - -157.95% -7.31% 13.37% -
Total Cost 7,989,337 6,807,044 5,437,043 5,501,373 7,750,538 8,040,853 5,945,461 5.04%
-
Net Worth 4,885,500 5,078,577 4,947,969 4,345,880 5,861,022 5,492,061 5,532,417 -2.05%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 108,566 27,381 - - - 164,833 27,483 25.71%
Div Payout % 49.59% 0.00% - - - 37.26% 5.40% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 4,885,500 5,078,577 4,947,969 4,345,880 5,861,022 5,492,061 5,532,417 -2.05%
NOSH 542,833 549,035 549,774 456,499 548,271 549,206 548,850 -0.18%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 2.89% -4.64% 3.28% -12.00% 0.60% 5.22% 7.89% -
ROE 4.48% -5.94% 3.73% -13.57% 0.80% 8.06% 9.20% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 1,515.54 1,184.85 1,022.53 1,075.98 1,422.09 1,544.65 1,176.02 4.31%
EPS 40.33 -54.97 33.57 -129.14 8.52 80.56 92.77 -12.95%
DPS 20.00 5.00 0.00 0.00 0.00 30.00 5.00 25.97%
NAPS 9.00 9.25 9.00 9.52 10.69 10.00 10.08 -1.87%
Adjusted Per Share Value based on latest NOSH - 456,499
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 1,501.64 1,187.40 1,026.11 896.56 1,423.17 1,548.45 1,178.16 4.12%
EPS 39.96 -55.09 33.69 -107.61 8.52 80.76 92.94 -13.11%
DPS 19.82 5.00 0.00 0.00 0.00 30.09 5.02 25.70%
NAPS 8.9175 9.2699 9.0315 7.9325 10.6981 10.0246 10.0983 -2.05%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 4.71 1.58 3.86 6.65 5.70 7.80 9.85 -
P/RPS 0.31 0.13 0.38 0.62 0.40 0.50 0.84 -15.30%
P/EPS 11.68 -2.87 11.50 -5.15 66.93 9.68 10.62 1.59%
EY 8.56 -34.79 8.70 -19.42 1.49 10.33 9.42 -1.58%
DY 4.25 3.16 0.00 0.00 0.00 3.85 0.51 42.36%
P/NAPS 0.52 0.17 0.43 0.70 0.53 0.78 0.98 -10.01%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 29/05/09 26/05/08 31/05/07 30/05/06 31/05/05 25/05/04 -
Price 4.44 2.98 3.74 5.35 5.70 7.10 7.95 -
P/RPS 0.29 0.25 0.37 0.50 0.40 0.46 0.68 -13.23%
P/EPS 11.01 -5.42 11.14 -4.14 66.93 8.81 8.57 4.26%
EY 9.08 -18.45 8.98 -24.14 1.49 11.35 11.67 -4.09%
DY 4.50 1.68 0.00 0.00 0.00 4.23 0.63 38.75%
P/NAPS 0.49 0.32 0.42 0.56 0.53 0.71 0.79 -7.64%

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