[PROTON] YoY TTM Result on 31-Dec-2001 [#3]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
18-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 53.23%
YoY- 406.93%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
TTM Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 7,699,761 7,012,347 9,870,973 10,179,495 7,496,308 3,272,130 -0.89%
PBT 837,676 621,745 1,561,868 1,185,898 303,839 11,661 -4.39%
Tax -140,733 -27,535 -369,058 -226,490 -106,865 -4,587 -3.53%
NP 696,943 594,210 1,192,810 959,408 196,974 7,074 -4.71%
-
NP to SH 696,943 594,210 1,192,810 959,408 189,257 -14,129 -
-
Tax Rate 16.80% 4.43% 23.63% 19.10% 35.17% 39.34% -
Total Cost 7,002,818 6,418,137 8,678,163 9,220,087 7,299,334 3,265,056 -0.79%
-
Net Worth 4,933,928 5,321,545 4,773,294 3,723,299 2,831,519 2,699,848 -0.63%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 164,833 93,419 87,333 37,993 13,572 10,883 -2.81%
Div Payout % 23.65% 15.72% 7.32% 3.96% 7.17% 0.00% -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 4,933,928 5,321,545 4,773,294 3,723,299 2,831,519 2,699,848 -0.63%
NOSH 548,214 550,884 548,654 542,755 542,436 543,666 -0.00%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 9.05% 8.47% 12.08% 9.42% 2.63% 0.22% -
ROE 14.13% 11.17% 24.99% 25.77% 6.68% -0.52% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 1,404.52 1,272.92 1,799.12 1,875.52 1,381.97 601.86 -0.88%
EPS 127.13 107.86 217.41 176.77 34.89 -2.60 -
DPS 30.00 17.00 16.00 7.00 2.50 2.00 -2.80%
NAPS 9.00 9.66 8.70 6.86 5.22 4.966 -0.62%
Adjusted Per Share Value based on latest NOSH - 542,755
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 1,405.43 1,279.96 1,801.74 1,858.06 1,368.30 597.26 -0.89%
EPS 127.21 108.46 217.72 175.12 34.54 -2.58 -
DPS 30.09 17.05 15.94 6.93 2.48 1.99 -2.81%
NAPS 9.0059 9.7134 8.7127 6.7961 5.1684 4.928 -0.63%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/04 31/12/03 - - - - -
Price 9.00 8.45 0.00 0.00 0.00 0.00 -
P/RPS 0.64 0.66 0.00 0.00 0.00 0.00 -100.00%
P/EPS 7.08 7.83 0.00 0.00 0.00 0.00 -100.00%
EY 14.13 12.77 0.00 0.00 0.00 0.00 -100.00%
DY 3.33 2.01 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.00 0.87 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 25/02/05 27/02/04 24/02/03 18/02/02 05/02/01 - -
Price 8.40 9.65 8.10 0.00 0.00 0.00 -
P/RPS 0.60 0.76 0.45 0.00 0.00 0.00 -100.00%
P/EPS 6.61 8.95 3.73 0.00 0.00 0.00 -100.00%
EY 15.13 11.18 26.84 0.00 0.00 0.00 -100.00%
DY 3.57 1.76 1.98 0.00 0.00 0.00 -100.00%
P/NAPS 0.93 1.00 0.93 0.00 0.00 0.00 -100.00%

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