[PTRANS] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[PTRANS] PERAK TRANSIT BERHAD
Announcement Date
19-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 100.43%
YoY- 61.19%
Quarter Report
Latest QR
Upcoming QR
PTRANS's Result
PTRANS's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 40,660 138,573 105,629 70,398 35,452 119,394 84,135 -38.44%
PBT 19,531 67,807 54,316 35,926 17,905 49,017 31,376 -27.11%
Tax -5,275 -14,582 -13,787 -9,056 -4,499 -6,971 -2,585 60.95%
NP 14,256 53,225 40,529 26,870 13,406 42,046 28,791 -37.43%
-
NP to SH 14,250 53,204 40,513 26,859 13,401 41,817 28,623 -37.21%
-
Tax Rate 27.01% 21.51% 25.38% 25.21% 25.13% 14.22% 8.24% -
Total Cost 26,404 85,348 65,100 43,528 22,046 77,348 55,344 -38.97%
-
Net Worth 513,182 502,074 494,648 486,079 477,700 563,825 496,342 2.25%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 5,077 20,501 15,233 10,155 5,077 19,054 15,939 -53.39%
Div Payout % 35.63% 38.53% 37.60% 37.81% 37.89% 45.57% 55.69% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 513,182 502,074 494,648 486,079 477,700 563,825 496,342 2.25%
NOSH 645,134 645,133 645,133 645,133 645,133 1,935,400 1,935,400 -51.95%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 35.06% 38.41% 38.37% 38.17% 37.81% 35.22% 34.22% -
ROE 2.78% 10.60% 8.19% 5.53% 2.81% 7.42% 5.77% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 6.41 21.83 16.64 11.09 5.59 6.27 5.28 13.81%
EPS 2.24 8.38 6.38 4.23 2.11 2.64 1.94 10.06%
DPS 0.80 3.23 2.40 1.60 0.80 1.00 1.00 -13.83%
NAPS 0.8085 0.791 0.7793 0.7658 0.7526 0.2959 0.3114 89.01%
Adjusted Per Share Value based on latest NOSH - 645,133
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 3.62 12.33 9.40 6.26 3.15 10.62 7.48 -38.38%
EPS 1.27 4.73 3.60 2.39 1.19 3.72 2.55 -37.19%
DPS 0.45 1.82 1.36 0.90 0.45 1.69 1.42 -53.55%
NAPS 0.4565 0.4466 0.44 0.4324 0.4249 0.5015 0.4415 2.25%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.60 0.605 0.635 0.63 0.79 0.26 0.29 -
P/RPS 9.37 2.77 3.82 5.68 14.14 4.15 5.49 42.86%
P/EPS 26.73 7.22 9.95 14.89 37.42 11.85 16.15 39.96%
EY 3.74 13.85 10.05 6.72 2.67 8.44 6.19 -28.55%
DY 1.33 5.34 3.78 2.54 1.01 3.85 3.45 -47.06%
P/NAPS 0.74 0.76 0.81 0.82 1.05 0.88 0.93 -14.14%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 23/05/22 22/02/22 16/11/21 19/08/21 25/05/21 23/02/21 19/11/20 -
Price 0.735 0.625 0.705 0.575 0.665 0.875 0.27 -
P/RPS 11.47 2.86 4.24 5.18 11.91 13.96 5.12 71.29%
P/EPS 32.74 7.46 11.05 13.59 31.50 39.87 15.04 68.04%
EY 3.05 13.41 9.05 7.36 3.17 2.51 6.65 -40.55%
DY 1.09 5.17 3.40 2.78 1.20 1.14 3.70 -55.75%
P/NAPS 0.91 0.79 0.90 0.75 0.88 2.96 0.87 3.04%

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