PROTON HOLDINGS BHD

KLSE (MYR): PROTON (5304)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

5.48

Today's Change

0.00 (0.00%)

Day's Change

0.00 - 0.00

Trading Volume

0

Financial

Show?
Last 10 FY Result
AQR T4Q 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 7,905,250 8,547,213 8,981,732 8,226,859 6,486,570 5,621,594 4,911,841 7,796,932 8,483,295 6,361,233 9,267,996 10,307,663 -1.51%
PBT -48,706 44,326 215,234 260,893 -319,201 144,316 -618,129 17,985 412,315 576,415 1,359,978 1,511,820 -19.46%
Tax -42,089 -50,779 -63,091 -41,961 17,395 40,235 28,596 28,409 30,127 -66,344 -252,454 -389,789 -18.30%
NP -90,796 -6,453 152,143 218,932 -301,806 184,551 -589,533 46,394 442,442 510,071 1,107,524 1,122,031 -19.89%
-
NP to SH -90,796 -6,453 152,143 218,932 -301,806 184,551 -589,533 46,690 442,442 510,071 1,107,524 1,122,031 -19.89%
-
Tax Rate - 114.56% 29.31% 16.08% - -27.88% - -157.96% -7.31% 11.51% 18.56% 25.78% -
Total Cost 7,996,046 8,553,666 8,829,589 8,007,927 6,788,376 5,437,043 5,501,374 7,750,538 8,040,853 5,851,162 8,160,472 9,185,632 -0.43%
-
Net Worth 5,299,484 5,286,821 5,404,646 5,336,906 5,104,512 5,426,333 5,227,258 5,845,316 5,859,595 5,534,462 5,129,857 4,048,733 3.25%
Dividend
AQR T4Q 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - 109,925 27,473 - - - 192,207 27,452 109,729 - -
Div Payout % - - - 50.21% 0.00% - - - 43.44% 5.38% 9.91% - -
Equity
AQR T4Q 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 5,299,484 5,286,821 5,404,646 5,336,906 5,104,512 5,426,333 5,227,258 5,845,316 5,859,595 5,534,462 5,129,857 4,048,733 3.25%
NOSH 549,169 547,857 549,252 549,629 549,463 549,780 549,081 546,802 549,165 549,053 548,647 542,725 0.13%
Ratio Analysis
AQR T4Q 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin -1.15% -0.08% 1.69% 2.66% -4.65% 3.28% -12.00% 0.60% 5.22% 8.02% 11.95% 10.89% -
ROE -1.71% -0.12% 2.82% 4.10% -5.91% 3.40% -11.28% 0.80% 7.55% 9.22% 21.59% 27.71% -
Per Share
AQR T4Q 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 1,439.49 1,560.12 1,635.26 1,496.80 1,180.53 1,022.52 894.56 1,425.91 1,544.76 1,158.58 1,689.24 1,899.24 -1.64%
EPS -16.53 -1.18 27.70 39.90 -55.00 33.60 -107.30 8.40 80.60 92.90 201.90 206.74 -20.00%
DPS 0.00 0.00 0.00 20.00 5.00 0.00 0.00 0.00 35.00 5.00 20.00 0.00 -
NAPS 9.65 9.65 9.84 9.71 9.29 9.87 9.52 10.69 10.67 10.08 9.35 7.46 3.12%
Adjusted Per Share Value based on latest NOSH - 549,169
AQR T4Q 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 1,442.94 1,560.12 1,639.43 1,501.64 1,183.99 1,026.11 896.56 1,423.17 1,548.45 1,161.11 1,691.68 1,881.45 -1.51%
EPS -16.57 -1.18 27.77 39.96 -55.09 33.69 -107.61 8.52 80.76 93.10 202.16 204.80 -19.89%
DPS 0.00 0.00 0.00 20.06 5.01 0.00 0.00 0.00 35.08 5.01 20.03 0.00 -
NAPS 9.6731 9.65 9.8651 9.7414 9.3172 9.9047 9.5413 10.6694 10.6955 10.102 9.3635 7.3901 3.25%
Price Multiplier on Financial Quarter End Date
AQR T4Q 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/12/11 30/12/11 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 4.82 4.82 3.54 4.71 1.58 3.86 6.65 5.70 7.80 9.85 8.00 0.00 -
P/RPS 0.33 0.31 0.22 0.31 0.13 0.38 0.74 0.40 0.50 0.85 0.47 0.00 -
P/EPS -29.15 -409.22 12.78 11.82 -2.88 11.50 -6.19 66.75 9.68 10.60 3.96 0.00 -
EY -3.43 -0.24 7.82 8.46 -34.76 8.70 -16.15 1.50 10.33 9.43 25.23 0.00 -
DY 0.00 0.00 0.00 4.25 3.16 0.00 0.00 0.00 4.49 0.51 2.50 0.00 -
P/NAPS 0.50 0.50 0.36 0.49 0.17 0.39 0.70 0.53 0.73 0.98 0.86 0.00 -
Price Multiplier on Announcement Date
AQR T4Q 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 29/02/12 29/02/12 25/05/11 26/05/10 29/05/09 26/05/08 31/05/07 30/05/06 31/05/05 25/05/04 27/05/03 29/05/02 -
Price 5.42 5.42 3.37 4.44 2.98 3.74 5.35 5.70 7.10 7.95 7.35 0.00 -
P/RPS 0.38 0.35 0.21 0.30 0.25 0.37 0.60 0.40 0.46 0.69 0.44 0.00 -
P/EPS -32.78 -460.16 12.17 11.15 -5.43 11.14 -4.98 66.75 8.81 8.56 3.64 0.00 -
EY -3.05 -0.22 8.22 8.97 -18.43 8.98 -20.07 1.50 11.35 11.69 27.46 0.00 -
DY 0.00 0.00 0.00 4.50 1.68 0.00 0.00 0.00 4.93 0.63 2.72 0.00 -
P/NAPS 0.56 0.56 0.34 0.46 0.32 0.38 0.56 0.53 0.67 0.79 0.79 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 15 of 15 comments

paklong9877

what has happenned to proton? The lowest drop today/

2011-07-20 09:50

thomasfox

proton ma,mesti drop ma, fair value 1.8orm

2011-09-08 18:48

chrisyba

Better sell in case GO is abandon.

2012-01-17 11:59

berid

how to make the MGO ignored?? DRB buy more share in open market?

2012-01-17 13:07

chrisyba

Ask yourself what is the upside even if there is MGO? RM5.50. Current price is RM5.40++....why bother wait for MGO? Downside is greater if DRB gets an exemption for MGO...by then you'll regret for not selling earlier. Sell now and enjoy your profit during CNY. 50k shares of Proton is worth a lot of $$.

2012-01-17 13:27

berid

i didnt buy proton and bought DRB instead.. i just curious on what term will make DRB fly..? exemption of MGO?

2012-01-17 13:35

john sammy

ya lo! 50K shares...banyak untung!

2012-01-17 13:37

Velson Loh

proton preve is going launching soon...how u all think ab it

2012-04-03 21:43

pay1st

??

2013-09-18 17:10

pay1st

lu gi loh... hahaha

2013-09-18 17:10

sangharimau

Proton admission to producing substandard cars for the local market comes on the back of a decision to begin to introduce all its new models to international standards. Good decision, but is this not a tad late?

2013-12-03 19:07

Fortunebull

Proton is Lii Hen!

2013-12-03 19:08

jorgsacul

Dr. M stupid child...bankrupt liao

2016-07-14 10:26

Lau Choong Ling

DRB selling Lotus, flying

2017-05-24 20:31

Automan

when we talk about an ordinary car, it is just a car. Actually with Proton facilities, it consider one of the best car factory in Malaysia. Unfortunately, it had become the poorest in term of brand equity. The root cause to be blamed should be the management board of Proton. For whom deal with Proton before, certainly they know how they "works". The best words to describe Proton is arrogant and ignorance. Really sorry to say....

2017-10-17 17:54

Post a Comment