[PROTON] QoQ TTM Result on 31-Dec-2011 [#3]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -129.8%
YoY- -106.93%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 8,547,213 8,947,953 8,925,190 8,981,732 8,620,675 8,801,147 8,664,728 -0.90%
PBT 44,326 76,845 122,692 215,234 147,282 281,775 301,162 -72.02%
Tax -50,779 -55,193 -50,676 -63,091 -54,141 -48,856 -33,510 31.82%
NP -6,453 21,652 72,016 152,143 93,141 232,919 267,652 -
-
NP to SH -6,453 21,652 72,016 152,143 93,141 232,919 249,062 -
-
Tax Rate 114.56% 71.82% 41.30% 29.31% 36.76% 17.34% 11.13% -
Total Cost 8,553,666 8,926,301 8,853,174 8,829,589 8,527,534 8,568,228 8,397,076 1.23%
-
Net Worth 5,286,821 5,449,805 5,612,804 5,415,778 5,364,889 5,399,864 5,416,157 -1.59%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - 108,566 108,566 108,566 -
Div Payout % - - - - 116.56% 46.61% 43.59% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 5,286,821 5,449,805 5,612,804 5,415,778 5,364,889 5,399,864 5,416,157 -1.59%
NOSH 547,857 555,535 569,249 550,383 551,376 549,325 549,863 -0.24%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -0.08% 0.24% 0.81% 1.69% 1.08% 2.65% 3.09% -
ROE -0.12% 0.40% 1.28% 2.81% 1.74% 4.31% 4.60% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1,560.12 1,610.69 1,567.89 1,631.90 1,563.48 1,602.17 1,575.80 -0.66%
EPS -1.18 3.90 12.65 27.64 16.89 42.40 45.30 -
DPS 0.00 0.00 0.00 0.00 20.00 20.00 20.00 -
NAPS 9.65 9.81 9.86 9.84 9.73 9.83 9.85 -1.35%
Adjusted Per Share Value based on latest NOSH - 547,857
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1,560.12 1,633.26 1,629.11 1,639.43 1,573.53 1,606.47 1,581.57 -0.90%
EPS -1.18 3.95 13.15 27.77 17.00 42.51 45.46 -
DPS 0.00 0.00 0.00 0.00 19.82 19.82 19.82 -
NAPS 9.65 9.9475 10.245 9.8854 9.7925 9.8563 9.8861 -1.59%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 4.82 2.77 3.31 3.54 4.50 4.96 4.42 -
P/RPS 0.31 0.17 0.21 0.22 0.29 0.31 0.28 7.00%
P/EPS -409.22 71.07 26.16 12.81 26.64 11.70 9.76 -
EY -0.24 1.41 3.82 7.81 3.75 8.55 10.25 -
DY 0.00 0.00 0.00 0.00 4.44 4.03 4.52 -
P/NAPS 0.50 0.28 0.34 0.36 0.46 0.50 0.45 7.25%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 29/11/11 26/08/11 25/05/11 25/02/11 25/11/10 23/08/10 -
Price 5.42 3.09 3.00 3.37 4.09 4.73 4.66 -
P/RPS 0.35 0.19 0.19 0.21 0.26 0.30 0.30 10.79%
P/EPS -460.16 79.28 23.71 12.19 24.21 11.16 10.29 -
EY -0.22 1.26 4.22 8.20 4.13 8.96 9.72 -
DY 0.00 0.00 0.00 0.00 4.89 4.23 4.29 -
P/NAPS 0.56 0.31 0.30 0.34 0.42 0.48 0.47 12.35%

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