[PROTON] YoY TTM Result on 30-Sep-2009 [#2]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 12.78%
YoY- -180.66%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 8,947,953 8,801,147 6,906,292 6,727,417 4,667,882 6,631,292 8,192,471 1.48%
PBT 76,845 281,775 -269,478 301,520 -324,007 -148,883 -196,078 -
Tax -55,193 -48,856 27,038 22,116 220 53,285 106,136 -
NP 21,652 232,919 -242,440 323,636 -323,787 -95,598 -89,942 -
-
NP to SH 21,652 232,919 -261,030 323,636 -323,787 -95,616 -89,628 -
-
Tax Rate 71.82% 17.34% - -7.33% - - - -
Total Cost 8,926,301 8,568,228 7,148,732 6,403,781 4,991,669 6,726,890 8,282,413 1.25%
-
Net Worth 5,449,805 5,399,864 5,287,216 5,503,756 5,521,949 5,511,960 5,618,636 -0.50%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - 108,566 - 27,381 - - - -
Div Payout % - 46.61% - 8.46% - - - -
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 5,449,805 5,399,864 5,287,216 5,503,756 5,521,949 5,511,960 5,618,636 -0.50%
NOSH 555,535 549,325 550,751 547,637 584,333 549,000 549,231 0.19%
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 0.24% 2.65% -3.51% 4.81% -6.94% -1.44% -1.10% -
ROE 0.40% 4.31% -4.94% 5.88% -5.86% -1.73% -1.60% -
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 1,610.69 1,602.17 1,253.98 1,228.44 798.84 1,207.89 1,491.62 1.28%
EPS 3.90 42.40 -47.40 59.10 -55.41 -17.42 -16.32 -
DPS 0.00 20.00 0.00 5.00 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 - 550,751
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 1,633.26 1,606.47 1,260.60 1,227.95 852.03 1,210.41 1,495.37 1.48%
EPS 3.95 42.51 -47.65 59.07 -59.10 -17.45 -16.36 -
DPS 0.00 19.82 0.00 5.00 0.00 0.00 0.00 -
NAPS 9.9475 9.8563 9.6507 10.046 10.0792 10.0609 10.2557 -0.50%
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 0.31 0.32 0.24 0.66 0.40 0.55 -17.76%
P/EPS 71.07 11.70 -8.52 4.91 -9.56 -27.90 -50.56 -
EY 1.41 8.55 -11.73 20.38 -10.45 -3.58 -1.98 -
DY 0.00 4.03 0.00 1.72 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 0.30 0.29 0.15 0.45 0.49 0.50 -14.88%
P/EPS 79.28 11.16 -7.74 3.05 -6.50 -33.88 -45.35 -
EY 1.26 8.96 -12.91 32.83 -15.39 -2.95 -2.21 -
DY 0.00 4.23 0.00 2.78 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