[PTRANS] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[PTRANS] PERAK TRANSIT BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 28.19%
YoY- 55.64%
Quarter Report
Latest QR
Upcoming QR
PTRANS's Result
PTRANS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 138,573 140,838 140,796 141,808 119,394 112,180 98,236 25.69%
PBT 67,807 72,421 71,852 71,620 49,017 41,834 31,000 68.26%
Tax -14,582 -18,382 -18,112 -17,996 -6,971 -3,446 2,510 -
NP 53,225 54,038 53,740 53,624 42,046 38,388 33,510 36.01%
-
NP to SH 53,204 54,017 53,718 53,604 41,817 38,164 33,326 36.48%
-
Tax Rate 21.51% 25.38% 25.21% 25.13% 14.22% 8.24% -8.10% -
Total Cost 85,348 86,800 87,056 88,184 77,348 73,792 64,726 20.18%
-
Net Worth 502,074 494,648 486,079 477,700 563,825 496,342 343,302 28.75%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 20,501 20,311 20,311 20,311 19,054 21,252 21,296 -2.49%
Div Payout % 38.53% 37.60% 37.81% 37.89% 45.57% 55.69% 63.90% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 502,074 494,648 486,079 477,700 563,825 496,342 343,302 28.75%
NOSH 645,133 645,133 645,133 645,133 1,935,400 1,935,400 1,422,780 -40.89%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 38.41% 38.37% 38.17% 37.81% 35.22% 34.22% 34.11% -
ROE 10.60% 10.92% 11.05% 11.22% 7.42% 7.69% 9.71% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 21.83 22.19 22.18 22.34 6.27 7.04 6.92 114.64%
EPS 8.38 8.51 8.46 8.44 2.64 2.59 2.34 133.53%
DPS 3.23 3.20 3.20 3.20 1.00 1.33 1.50 66.52%
NAPS 0.791 0.7793 0.7658 0.7526 0.2959 0.3114 0.2418 119.89%
Adjusted Per Share Value based on latest NOSH - 645,133
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 12.33 12.53 12.52 12.61 10.62 9.98 8.74 25.70%
EPS 4.73 4.80 4.78 4.77 3.72 3.39 2.96 36.56%
DPS 1.82 1.81 1.81 1.81 1.69 1.89 1.89 -2.47%
NAPS 0.4466 0.44 0.4324 0.4249 0.5015 0.4415 0.3054 28.74%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.605 0.635 0.63 0.79 0.26 0.29 0.18 -
P/RPS 2.77 2.86 2.84 3.54 4.15 4.12 2.60 4.30%
P/EPS 7.22 7.46 7.44 9.35 11.85 12.11 7.67 -3.94%
EY 13.85 13.40 13.43 10.69 8.44 8.26 13.04 4.08%
DY 5.34 5.04 5.08 4.05 3.85 4.60 8.33 -25.59%
P/NAPS 0.76 0.81 0.82 1.05 0.88 0.93 0.74 1.78%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 16/11/21 19/08/21 25/05/21 23/02/21 19/11/20 19/08/20 -
Price 0.625 0.705 0.575 0.665 0.875 0.27 0.275 -
P/RPS 2.86 3.18 2.59 2.98 13.96 3.84 3.97 -19.59%
P/EPS 7.46 8.28 6.79 7.87 39.87 11.28 11.72 -25.94%
EY 13.41 12.07 14.72 12.70 2.51 8.87 8.54 34.98%
DY 5.17 4.54 5.57 4.81 1.14 4.94 5.45 -3.44%
P/NAPS 0.79 0.90 0.75 0.88 2.96 0.87 1.14 -21.63%

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