[PROTON] QoQ Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -59.94%
YoY- -58.16%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 8,993,234 8,933,380 8,981,732 8,484,609 9,060,792 9,159,548 8,226,859 6.11%
PBT 95,048 48,428 215,234 179,172 371,828 418,596 260,893 -48.95%
Tax -54,832 -30,212 -63,091 -58,505 -70,628 -79,872 -41,961 19.50%
NP 40,216 18,216 152,143 120,666 301,200 338,724 218,932 -67.65%
-
NP to SH 40,216 18,216 152,143 120,666 301,200 338,724 218,932 -67.65%
-
Tax Rate 57.69% 62.39% 29.31% 32.65% 18.99% 19.08% 16.08% -
Total Cost 8,953,018 8,915,164 8,829,589 8,363,942 8,759,592 8,820,824 8,007,927 7.71%
-
Net Worth 5,331,337 5,612,804 5,404,646 5,336,757 5,402,912 5,416,157 5,336,906 -0.06%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - 109,925 -
Div Payout % - - - - - - 50.21% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 5,331,337 5,612,804 5,404,646 5,336,757 5,402,912 5,416,157 5,336,906 -0.06%
NOSH 543,459 569,249 549,252 548,484 549,635 549,863 549,629 -0.74%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 0.45% 0.20% 1.69% 1.42% 3.32% 3.70% 2.66% -
ROE 0.75% 0.32% 2.82% 2.26% 5.57% 6.25% 4.10% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1,654.81 1,569.32 1,635.26 1,546.92 1,648.51 1,665.79 1,496.80 6.91%
EPS 7.40 3.20 27.70 22.00 54.80 61.60 39.90 -67.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 20.00 -
NAPS 9.81 9.86 9.84 9.73 9.83 9.85 9.71 0.68%
Adjusted Per Share Value based on latest NOSH - 551,376
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1,641.53 1,630.60 1,639.43 1,548.69 1,653.86 1,671.89 1,501.64 6.11%
EPS 7.34 3.32 27.77 22.03 54.98 61.83 39.96 -67.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 20.06 -
NAPS 9.7313 10.245 9.8651 9.7411 9.8619 9.8861 9.7414 -0.06%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.77 3.31 3.54 4.50 4.96 4.42 4.71 -
P/RPS 0.17 0.21 0.22 0.29 0.30 0.27 0.31 -32.97%
P/EPS 37.43 103.44 12.78 20.45 9.05 7.18 11.82 115.49%
EY 2.67 0.97 7.82 4.89 11.05 13.94 8.46 -53.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.25 -
P/NAPS 0.28 0.34 0.36 0.46 0.50 0.45 0.49 -31.11%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 26/08/11 25/05/11 25/02/11 25/11/10 23/08/10 26/05/10 -
Price 3.09 3.00 3.37 4.09 4.73 4.66 4.44 -
P/RPS 0.19 0.19 0.21 0.26 0.29 0.28 0.30 -26.23%
P/EPS 41.76 93.75 12.17 18.59 8.63 7.56 11.15 140.97%
EY 2.39 1.07 8.22 5.38 11.59 13.22 8.97 -58.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.50 -
P/NAPS 0.31 0.30 0.34 0.42 0.48 0.47 0.46 -23.11%

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