[PROTON] QoQ Cumulative Quarter Result on 31-Dec-2001 [#3]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
18-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 98.81%
YoY- 666.4%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 5,337,870 2,776,963 10,307,663 7,698,973 5,297,308 2,407,079 8,301,238 -25.48%
PBT 836,373 392,901 1,511,820 985,314 554,835 201,734 378,297 69.62%
Tax -201,502 -103,312 -389,789 -224,256 -172,023 -55,840 -80,644 84.03%
NP 634,871 289,589 1,122,031 761,058 382,812 145,894 297,653 65.62%
-
NP to SH 634,871 289,589 1,122,031 761,058 382,812 145,894 297,653 65.62%
-
Tax Rate 24.09% 26.29% 25.78% 22.76% 31.00% 27.68% 21.32% -
Total Cost 4,702,999 2,487,374 9,185,632 6,937,915 4,914,496 2,261,185 8,003,585 -29.82%
-
Net Worth 4,656,085 4,376,618 4,048,733 3,723,067 3,337,530 3,158,865 3,049,790 32.55%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 43,821 - - - 37,988 - - -
Div Payout % 6.90% - - - 9.92% - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 4,656,085 4,376,618 4,048,733 3,723,067 3,337,530 3,158,865 3,049,790 32.55%
NOSH 547,774 546,394 542,725 542,721 542,687 542,760 542,667 0.62%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 11.89% 10.43% 10.89% 9.89% 7.23% 6.06% 3.59% -
ROE 13.64% 6.62% 27.71% 20.44% 11.47% 4.62% 9.76% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 974.46 508.23 1,899.24 1,418.59 976.12 443.49 1,529.71 -25.94%
EPS 115.90 53.00 206.74 140.23 70.54 26.88 54.85 64.59%
DPS 8.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 8.50 8.01 7.46 6.86 6.15 5.82 5.62 31.72%
Adjusted Per Share Value based on latest NOSH - 542,755
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 974.32 506.88 1,881.45 1,405.29 966.91 439.36 1,515.22 -25.48%
EPS 115.88 52.86 204.80 138.92 69.87 26.63 54.33 65.61%
DPS 8.00 0.00 0.00 0.00 6.93 0.00 0.00 -
NAPS 8.4987 7.9886 7.3901 6.7957 6.092 5.7659 5.5668 32.55%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 11/11/02 29/07/02 29/05/02 18/02/02 19/11/01 24/07/01 25/05/01 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 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