[PROTON] QoQ TTM Result on 31-Dec-2009 [#3]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
19-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 59.13%
YoY- -144.7%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 8,801,147 8,664,728 8,226,859 7,371,619 6,906,292 6,648,451 6,505,238 22.30%
PBT 281,775 301,162 260,892 -125,575 -269,478 -313,522 -319,201 -
Tax -48,856 -33,510 -23,370 37,487 27,038 14,241 17,395 -
NP 232,919 267,652 237,522 -88,088 -242,440 -299,281 -301,806 -
-
NP to SH 232,919 249,062 218,932 -106,678 -261,030 -299,281 -301,806 -
-
Tax Rate 17.34% 11.13% 8.96% - - - - -
Total Cost 8,568,228 8,397,076 7,989,337 7,459,707 7,148,732 6,947,732 6,807,044 16.56%
-
Net Worth 5,399,864 5,416,157 4,885,500 5,363,153 5,287,216 5,212,651 5,078,577 4.17%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 108,566 108,566 108,566 - - 27,381 27,381 150.30%
Div Payout % 46.61% 43.59% 49.59% - - 0.00% 0.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 5,399,864 5,416,157 4,885,500 5,363,153 5,287,216 5,212,651 5,078,577 4.17%
NOSH 549,325 549,863 542,833 549,503 550,751 551,020 549,035 0.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.65% 3.09% 2.89% -1.19% -3.51% -4.50% -4.64% -
ROE 4.31% 4.60% 4.48% -1.99% -4.94% -5.74% -5.94% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1,602.17 1,575.80 1,515.54 1,341.51 1,253.98 1,206.57 1,184.85 22.25%
EPS 42.40 45.30 40.33 -19.41 -47.40 -54.31 -54.97 -
DPS 20.00 20.00 20.00 0.00 0.00 5.00 5.00 151.77%
NAPS 9.83 9.85 9.00 9.76 9.60 9.46 9.25 4.13%
Adjusted Per Share Value based on latest NOSH - 549,503
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1,606.47 1,581.57 1,501.64 1,345.54 1,260.60 1,213.54 1,187.40 22.30%
EPS 42.51 45.46 39.96 -19.47 -47.65 -54.63 -55.09 -
DPS 19.82 19.82 19.82 0.00 0.00 5.00 5.00 150.26%
NAPS 9.8563 9.8861 8.9175 9.7893 9.6507 9.5146 9.2699 4.17%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 4.96 4.42 4.71 3.91 4.04 2.85 1.58 -
P/RPS 0.31 0.28 0.31 0.29 0.32 0.24 0.13 78.39%
P/EPS 11.70 9.76 11.68 -20.14 -8.52 -5.25 -2.87 -
EY 8.55 10.25 8.56 -4.97 -11.73 -19.06 -34.79 -
DY 4.03 4.52 4.25 0.00 0.00 1.75 3.16 17.58%
P/NAPS 0.50 0.45 0.52 0.40 0.42 0.30 0.17 105.14%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 23/08/10 26/05/10 19/02/10 23/11/09 18/08/09 29/05/09 -
Price 4.73 4.66 4.44 3.98 3.67 2.86 2.98 -
P/RPS 0.30 0.30 0.29 0.30 0.29 0.24 0.25 12.91%
P/EPS 11.16 10.29 11.01 -20.50 -7.74 -5.27 -5.42 -
EY 8.96 9.72 9.08 -4.88 -12.91 -18.99 -18.45 -
DY 4.23 4.29 4.50 0.00 0.00 1.75 1.68 84.97%
P/NAPS 0.48 0.47 0.49 0.41 0.38 0.30 0.32 31.00%

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