[PROTON] YoY Annualized Quarter Result on 31-Dec-2005 [#3]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 67.93%
YoY- -115.84%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 6,812,705 5,205,568 4,873,952 8,016,968 8,335,701 6,675,512 9,683,044 -5.68%
PBT 72,484 -41,156 -810,704 -97,184 819,208 486,000 1,120,490 -36.61%
Tax -44,266 -2,736 23,440 -10,109 -144,130 -61,304 -11,374 25.39%
NP 28,217 -43,892 -787,264 -107,293 675,077 424,696 1,109,116 -45.73%
-
NP to SH 28,217 -43,892 -787,264 -106,898 675,077 424,696 1,109,116 -45.73%
-
Tax Rate 61.07% - - - 17.59% 12.61% 1.02% -
Total Cost 6,784,488 5,249,460 5,661,216 8,124,261 7,660,624 6,250,816 8,573,928 -3.82%
-
Net Worth 5,323,308 5,195,715 5,223,405 5,716,515 4,942,245 5,305,038 4,770,587 1.84%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 36,176 - - - 109,827 36,611 58,489 -7.68%
Div Payout % 128.21% - - - 16.27% 8.62% 5.27% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 5,323,308 5,195,715 5,223,405 5,716,515 4,942,245 5,305,038 4,770,587 1.84%
NOSH 542,640 548,650 549,253 549,136 549,138 549,175 548,343 -0.17%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 0.41% -0.84% -16.15% -1.34% 8.10% 6.36% 11.45% -
ROE 0.53% -0.84% -15.07% -1.87% 13.66% 8.01% 23.25% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 1,255.47 948.80 887.38 1,459.92 1,517.96 1,215.55 1,765.87 -5.52%
EPS 5.20 -8.00 -143.33 -19.60 122.93 77.33 202.27 -45.64%
DPS 6.67 0.00 0.00 0.00 20.00 6.67 10.67 -7.52%
NAPS 9.81 9.47 9.51 10.41 9.00 9.66 8.70 2.01%
Adjusted Per Share Value based on latest NOSH - 547,544
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 1,243.52 950.17 889.64 1,463.33 1,521.51 1,218.48 1,767.44 -5.68%
EPS 5.15 -8.01 -143.70 -19.51 123.22 77.52 202.45 -45.73%
DPS 6.60 0.00 0.00 0.00 20.05 6.68 10.68 -7.70%
NAPS 9.7166 9.4837 9.5342 10.4343 9.021 9.6833 8.7077 1.84%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 1.81 3.68 6.60 6.55 9.00 8.45 0.00 -
P/RPS 0.14 0.39 0.74 0.45 0.59 0.70 0.00 -
P/EPS 34.81 -46.00 -4.60 -33.65 7.32 10.93 0.00 -
EY 2.87 -2.17 -21.72 -2.97 13.66 9.15 0.00 -
DY 3.68 0.00 0.00 0.00 2.22 0.79 0.00 -
P/NAPS 0.18 0.39 0.69 0.63 1.00 0.87 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 21/02/08 27/02/07 27/02/06 25/02/05 27/02/04 24/02/03 -
Price 1.77 4.12 7.30 5.20 8.40 9.65 8.10 -
P/RPS 0.14 0.43 0.82 0.36 0.55 0.79 0.46 -17.96%
P/EPS 34.04 -51.50 -5.09 -26.71 6.83 12.48 4.00 42.83%
EY 2.94 -1.94 -19.63 -3.74 14.63 8.01 24.97 -29.96%
DY 3.77 0.00 0.00 0.00 2.38 0.69 1.32 19.09%
P/NAPS 0.18 0.44 0.77 0.50 0.93 1.00 0.93 -23.92%

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