[PROTON] QoQ TTM Result on 31-Dec-2008 [#3]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -26.27%
YoY- 845.66%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 6,906,292 6,648,451 6,505,238 6,820,678 6,727,417 6,187,989 5,621,595 14.69%
PBT -269,478 -313,522 -319,201 229,545 301,520 249,863 144,318 -
Tax 27,038 14,241 17,395 9,088 22,116 33,468 40,234 -23.25%
NP -242,440 -299,281 -301,806 238,633 323,636 283,331 184,552 -
-
NP to SH -261,030 -299,281 -301,806 238,633 323,636 283,331 184,552 -
-
Tax Rate - - - -3.96% -7.33% -13.39% -27.88% -
Total Cost 7,148,732 6,947,732 6,807,044 6,582,045 6,403,781 5,904,658 5,437,043 19.99%
-
Net Worth 5,287,216 5,212,651 5,078,577 5,386,411 5,503,756 5,465,467 4,947,969 4.51%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 27,381 27,381 27,381 27,381 - - -
Div Payout % - 0.00% 0.00% 11.47% 8.46% - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 5,287,216 5,212,651 5,078,577 5,386,411 5,503,756 5,465,467 4,947,969 4.51%
NOSH 550,751 551,020 549,035 549,073 547,637 547,642 549,774 0.11%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -3.51% -4.50% -4.64% 3.50% 4.81% 4.58% 3.28% -
ROE -4.94% -5.74% -5.94% 4.43% 5.88% 5.18% 3.73% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 1,253.98 1,206.57 1,184.85 1,242.22 1,228.44 1,129.93 1,022.53 14.55%
EPS -47.40 -54.31 -54.97 43.46 59.10 51.74 33.57 -
DPS 0.00 5.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 9.60 9.46 9.25 9.81 10.05 9.98 9.00 4.39%
Adjusted Per Share Value based on latest NOSH - 549,073
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 1,260.60 1,213.54 1,187.40 1,244.97 1,227.95 1,129.49 1,026.11 14.69%
EPS -47.65 -54.63 -55.09 43.56 59.07 51.72 33.69 -
DPS 0.00 5.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 9.6507 9.5146 9.2699 9.8318 10.046 9.9761 9.0315 4.51%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 4.04 2.85 1.58 1.81 2.90 3.04 3.86 -
P/RPS 0.32 0.24 0.13 0.15 0.24 0.27 0.38 -10.81%
P/EPS -8.52 -5.25 -2.87 4.16 4.91 5.88 11.50 -
EY -11.73 -19.06 -34.79 24.01 20.38 17.02 8.70 -
DY 0.00 1.75 3.16 2.76 1.72 0.00 0.00 -
P/NAPS 0.42 0.30 0.17 0.18 0.29 0.30 0.43 -1.55%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 18/08/09 29/05/09 27/02/09 27/11/08 27/08/08 26/05/08 -
Price 3.67 2.86 2.98 1.77 1.80 2.98 3.74 -
P/RPS 0.29 0.24 0.25 0.14 0.15 0.26 0.37 -14.97%
P/EPS -7.74 -5.27 -5.42 4.07 3.05 5.76 11.14 -
EY -12.91 -18.99 -18.45 24.55 32.83 17.36 8.98 -
DY 0.00 1.75 1.68 2.82 2.78 0.00 0.00 -
P/NAPS 0.38 0.30 0.32 0.18 0.18 0.30 0.42 -6.44%

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