[PROTON] QoQ Annualized Quarter Result on 30-Jun-2010 [#1]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 54.72%
YoY- 55.23%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 8,981,732 8,484,609 9,060,792 9,159,548 8,226,859 7,959,521 7,912,216 8.82%
PBT 215,234 179,172 371,828 418,596 260,893 330,652 330,062 -24.82%
Tax -63,091 -58,505 -70,628 -79,872 -41,961 -42,265 0 -
NP 152,143 120,666 301,200 338,724 218,932 288,386 330,062 -40.35%
-
NP to SH 152,143 120,666 301,200 338,724 218,932 288,386 273,226 -32.34%
-
Tax Rate 29.31% 32.65% 18.99% 19.08% 16.08% 12.78% 0.00% -
Total Cost 8,829,589 8,363,942 8,759,592 8,820,824 8,007,927 7,671,134 7,582,154 10.69%
-
Net Worth 5,404,646 5,336,757 5,402,912 5,416,157 5,336,906 5,357,843 5,267,007 1.73%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - 109,925 - - -
Div Payout % - - - - 50.21% - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 5,404,646 5,336,757 5,402,912 5,416,157 5,336,906 5,357,843 5,267,007 1.73%
NOSH 549,252 548,484 549,635 549,863 549,629 548,959 548,646 0.07%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 1.69% 1.42% 3.32% 3.70% 2.66% 3.62% 4.17% -
ROE 2.82% 2.26% 5.57% 6.25% 4.10% 5.38% 5.19% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1,635.26 1,546.92 1,648.51 1,665.79 1,496.80 1,449.93 1,442.13 8.74%
EPS 27.70 22.00 54.80 61.60 39.90 52.53 49.80 -32.38%
DPS 0.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 9.84 9.73 9.83 9.85 9.71 9.76 9.60 1.66%
Adjusted Per Share Value based on latest NOSH - 549,863
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1,639.43 1,548.69 1,653.86 1,671.89 1,501.64 1,452.85 1,444.21 8.82%
EPS 27.77 22.03 54.98 61.83 39.96 52.64 49.87 -32.33%
DPS 0.00 0.00 0.00 0.00 20.06 0.00 0.00 -
NAPS 9.8651 9.7411 9.8619 9.8861 9.7414 9.7796 9.6138 1.73%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 3.54 4.50 4.96 4.42 4.71 3.91 4.04 -
P/RPS 0.22 0.29 0.30 0.27 0.31 0.27 0.28 -14.86%
P/EPS 12.78 20.45 9.05 7.18 11.82 7.44 8.11 35.45%
EY 7.82 4.89 11.05 13.94 8.46 13.44 12.33 -26.20%
DY 0.00 0.00 0.00 0.00 4.25 0.00 0.00 -
P/NAPS 0.36 0.46 0.50 0.45 0.49 0.40 0.42 -9.77%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 25/02/11 25/11/10 23/08/10 26/05/10 19/02/10 23/11/09 -
Price 3.37 4.09 4.73 4.66 4.44 3.98 3.67 -
P/RPS 0.21 0.26 0.29 0.28 0.30 0.27 0.25 -10.98%
P/EPS 12.17 18.59 8.63 7.56 11.15 7.58 7.37 39.74%
EY 8.22 5.38 11.59 13.22 8.97 13.20 13.57 -28.43%
DY 0.00 0.00 0.00 0.00 4.50 0.00 0.00 -
P/NAPS 0.34 0.42 0.48 0.47 0.46 0.41 0.38 -7.15%

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