[PROTON] YoY Annualized Quarter Result on 30-Sep-2010 [#2]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -11.08%
YoY- 10.24%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 8,993,234 9,060,792 7,912,216 7,122,646 4,898,462 5,386,382 7,717,662 2.58%
PBT 95,048 371,828 330,062 230,616 -83,792 -672,032 -338,292 -
Tax -54,832 -70,628 0 -38,942 -2,704 54,046 4,292 -
NP 40,216 301,200 330,062 191,674 -86,496 -617,986 -334,000 -
-
NP to SH 40,216 301,200 273,226 191,674 -86,496 -617,986 -333,372 -
-
Tax Rate 57.69% 18.99% 0.00% 16.89% - - - -
Total Cost 8,953,018 8,759,592 7,582,154 6,930,972 4,984,958 6,004,368 8,051,662 1.78%
-
Net Worth 5,331,337 5,402,912 5,267,007 5,535,413 5,173,336 5,510,283 5,627,715 -0.89%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - 55,078 - - - -
Div Payout % - - - 28.74% - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 5,331,337 5,402,912 5,267,007 5,535,413 5,173,336 5,510,283 5,627,715 -0.89%
NOSH 543,459 549,635 548,646 550,787 547,443 548,833 550,118 -0.20%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 0.45% 3.32% 4.17% 2.69% -1.77% -11.47% -4.33% -
ROE 0.75% 5.57% 5.19% 3.46% -1.67% -11.22% -5.92% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 1,654.81 1,648.51 1,442.13 1,293.18 894.79 981.42 1,402.91 2.78%
EPS 7.40 54.80 49.80 34.80 -15.80 -112.60 -60.80 -
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 9.81 9.83 9.60 10.05 9.45 10.04 10.23 -0.69%
Adjusted Per Share Value based on latest NOSH - 549,325
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 1,641.53 1,653.86 1,444.21 1,300.09 894.11 983.17 1,408.70 2.58%
EPS 7.34 54.98 49.87 34.99 -15.79 -112.80 -60.85 -
DPS 0.00 0.00 0.00 10.05 0.00 0.00 0.00 -
NAPS 9.7313 9.8619 9.6138 10.1038 9.4429 10.0579 10.2722 -0.89%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 2.77 4.96 4.04 2.90 5.30 4.86 8.25 -
P/RPS 0.17 0.30 0.28 0.22 0.59 0.50 0.59 -18.72%
P/EPS 37.43 9.05 8.11 8.33 -33.54 -4.32 -13.61 -
EY 2.67 11.05 12.33 12.00 -2.98 -23.17 -7.35 -
DY 0.00 0.00 0.00 3.45 0.00 0.00 0.00 -
P/NAPS 0.28 0.50 0.42 0.29 0.56 0.48 0.81 -16.21%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 29/11/11 25/11/10 23/11/09 27/11/08 30/11/07 30/11/06 29/11/05 -
Price 3.09 4.73 3.67 1.80 3.60 5.90 7.40 -
P/RPS 0.19 0.29 0.25 0.14 0.40 0.60 0.53 -15.70%
P/EPS 41.76 8.63 7.37 5.17 -22.78 -5.24 -12.21 -
EY 2.39 11.59 13.57 19.33 -4.39 -19.08 -8.19 -
DY 0.00 0.00 0.00 5.56 0.00 0.00 0.00 -
P/NAPS 0.31 0.48 0.38 0.18 0.38 0.59 0.72 -13.09%

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