[PROTON] QoQ TTM Result on 31-Mar-2002 [#4]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- 16.95%
YoY- 276.96%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 9,870,973 10,348,225 10,677,547 10,307,663 10,179,495 9,808,152 8,909,641 7.04%
PBT 1,561,868 1,793,357 1,702,987 1,511,820 1,185,898 832,108 577,620 93.73%
Tax -369,058 -419,268 -437,261 -389,789 -226,490 -205,978 -126,356 103.93%
NP 1,192,810 1,374,089 1,265,726 1,122,031 959,408 626,130 451,264 90.83%
-
NP to SH 1,192,810 1,374,089 1,265,726 1,122,031 959,408 626,130 451,264 90.83%
-
Tax Rate 23.63% 23.38% 25.68% 25.78% 19.10% 24.75% 21.88% -
Total Cost 8,678,163 8,974,136 9,411,821 9,185,632 9,220,087 9,182,022 8,458,377 1.72%
-
Net Worth 4,773,294 4,665,959 4,376,618 4,048,813 3,723,299 3,338,019 3,158,865 31.58%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 87,333 87,333 81,412 81,412 37,993 37,993 13,572 244.78%
Div Payout % 7.32% 6.36% 6.43% 7.26% 3.96% 6.07% 3.01% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 4,773,294 4,665,959 4,376,618 4,048,813 3,723,299 3,338,019 3,158,865 31.58%
NOSH 548,654 548,936 546,394 542,736 542,755 542,767 542,760 0.72%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 12.08% 13.28% 11.85% 10.89% 9.42% 6.38% 5.06% -
ROE 24.99% 29.45% 28.92% 27.71% 25.77% 18.76% 14.29% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 1,799.12 1,885.14 1,954.18 1,899.20 1,875.52 1,807.06 1,641.54 6.28%
EPS 217.41 250.32 231.65 206.74 176.77 115.36 83.14 89.47%
DPS 16.00 16.00 15.00 15.00 7.00 7.00 2.50 243.54%
NAPS 8.70 8.50 8.01 7.46 6.86 6.15 5.82 30.64%
Adjusted Per Share Value based on latest NOSH - 542,736
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 1,801.74 1,888.85 1,948.97 1,881.45 1,858.06 1,790.28 1,626.27 7.04%
EPS 217.72 250.81 231.03 204.80 175.12 114.29 82.37 90.83%
DPS 15.94 15.94 14.86 14.86 6.93 6.93 2.48 244.52%
NAPS 8.7127 8.5167 7.9886 7.3903 6.7961 6.0929 5.7659 31.58%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 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
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 24/02/03 11/11/02 29/07/02 29/05/02 18/02/02 19/11/01 24/07/01 -
Price 8.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 3.73 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 26.84 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 1.98 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 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