[PROTON] QoQ Quarter Result on 30-Jun-2002 [#1]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
29-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- -19.78%
YoY- 98.49%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 2,005,713 1,924,413 2,560,907 2,776,963 2,608,690 2,401,665 2,890,229 -21.63%
PBT 257,245 198,990 443,471 392,901 526,506 430,479 353,101 -19.05%
Tax 18,442 -2,023 -98,190 -103,312 -165,532 -52,233 -116,183 -
NP 275,687 196,967 345,281 289,589 360,974 378,246 236,918 10.64%
-
NP to SH 275,687 196,967 345,281 289,589 360,974 378,246 236,918 10.64%
-
Tax Rate -7.17% 1.02% 22.14% 26.29% 31.44% 12.13% 32.90% -
Total Cost 1,730,026 1,727,446 2,215,626 2,487,374 2,247,716 2,023,419 2,653,311 -24.82%
-
Net Worth 4,945,250 4,773,294 4,665,959 4,376,618 4,048,813 3,723,299 3,338,019 29.98%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 65,936 - 43,914 - 43,418 - 37,993 44.46%
Div Payout % 23.92% - 12.72% - 12.03% - 16.04% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 4,945,250 4,773,294 4,665,959 4,376,618 4,048,813 3,723,299 3,338,019 29.98%
NOSH 549,472 548,654 548,936 546,394 542,736 542,755 542,767 0.82%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 13.75% 10.24% 13.48% 10.43% 13.84% 15.75% 8.20% -
ROE 5.57% 4.13% 7.40% 6.62% 8.92% 10.16% 7.10% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 365.03 350.75 466.52 508.23 480.66 442.50 532.50 -22.27%
EPS 50.20 35.90 62.90 53.00 66.51 69.69 43.65 9.77%
DPS 12.00 0.00 8.00 0.00 8.00 0.00 7.00 43.28%
NAPS 9.00 8.70 8.50 8.01 7.46 6.86 6.15 28.92%
Adjusted Per Share Value based on latest NOSH - 546,394
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 366.10 351.26 467.44 506.88 476.16 438.37 527.55 -21.63%
EPS 50.32 35.95 63.02 52.86 65.89 69.04 43.24 10.64%
DPS 12.04 0.00 8.02 0.00 7.93 0.00 6.93 44.56%
NAPS 9.0265 8.7127 8.5167 7.9886 7.3903 6.7961 6.0929 29.98%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 - - - - - - -
Price 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.19 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 15.94 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 6.27 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 27/05/03 24/02/03 11/11/02 29/07/02 29/05/02 18/02/02 19/11/01 -
Price 7.35 8.10 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.01 2.31 0.00 0.00 0.00 0.00 0.00 -
P/EPS 14.65 22.56 0.00 0.00 0.00 0.00 0.00 -
EY 6.83 4.43 0.00 0.00 0.00 0.00 0.00 -
DY 1.63 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.93 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