[PROTON] QoQ TTM Result on 31-Mar-2008 [#4]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- 676.67%
YoY- 131.3%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 6,820,678 6,727,417 6,187,989 5,621,595 5,160,554 4,667,882 4,635,872 29.20%
PBT 229,545 301,520 249,863 144,318 -40,965 -324,007 -569,437 -
Tax 9,088 22,116 33,468 40,234 8,962 220 -8,199 -
NP 238,633 323,636 283,331 184,552 -32,003 -323,787 -577,636 -
-
NP to SH 238,633 323,636 283,331 184,552 -32,003 -323,787 -577,636 -
-
Tax Rate -3.96% -7.33% -13.39% -27.88% - - - -
Total Cost 6,582,045 6,403,781 5,904,658 5,437,043 5,192,557 4,991,669 5,213,508 16.72%
-
Net Worth 5,386,411 5,503,756 5,465,467 4,947,969 5,148,191 5,521,949 5,197,833 2.39%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 27,381 27,381 - - - - - -
Div Payout % 11.47% 8.46% - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 5,386,411 5,503,756 5,465,467 4,947,969 5,148,191 5,521,949 5,197,833 2.39%
NOSH 549,073 547,637 547,642 549,774 543,631 584,333 550,035 -0.11%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 3.50% 4.81% 4.58% 3.28% -0.62% -6.94% -12.46% -
ROE 4.43% 5.88% 5.18% 3.73% -0.62% -5.86% -11.11% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1,242.22 1,228.44 1,129.93 1,022.53 949.27 798.84 842.83 29.35%
EPS 43.46 59.10 51.74 33.57 -5.89 -55.41 -105.02 -
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.81 10.05 9.98 9.00 9.47 9.45 9.45 2.51%
Adjusted Per Share Value based on latest NOSH - 549,774
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1,244.97 1,227.95 1,129.49 1,026.11 941.95 852.03 846.18 29.20%
EPS 43.56 59.07 51.72 33.69 -5.84 -59.10 -105.44 -
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.8318 10.046 9.9761 9.0315 9.397 10.0792 9.4876 2.39%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.81 2.90 3.04 3.86 3.68 5.30 6.00 -
P/RPS 0.15 0.24 0.27 0.38 0.39 0.66 0.71 -64.36%
P/EPS 4.16 4.91 5.88 11.50 -62.51 -9.56 -5.71 -
EY 24.01 20.38 17.02 8.70 -1.60 -10.45 -17.50 -
DY 2.76 1.72 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.29 0.30 0.43 0.39 0.56 0.63 -56.45%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 27/11/08 27/08/08 26/05/08 21/02/08 30/11/07 28/08/07 -
Price 1.77 1.80 2.98 3.74 4.12 3.60 5.20 -
P/RPS 0.14 0.15 0.26 0.37 0.43 0.45 0.62 -62.75%
P/EPS 4.07 3.05 5.76 11.14 -69.99 -6.50 -4.95 -
EY 24.55 32.83 17.36 8.98 -1.43 -15.39 -20.20 -
DY 2.82 2.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.18 0.30 0.42 0.44 0.38 0.55 -52.34%

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