[PTRANS] QoQ Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock

[PTRANS] PERAK TRANSIT BERHAD

Announcement Date

16-Aug-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

30-Jun-2022 [#2]

Profit Trend

QoQ- 104.31%

YoY- 8.4%

Quarter Report

PTRANS QUARTERLY REPORT (2022.08.16) final.pdf

Latest QR

Upcoming QR

PTRANS's Result

PTRANS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Cumulative Result
Revenue	47,383	170,923	128,394	82,789	40,660	138,573	105,629	-41.42%
YoY %	-72.28%	33.12%	55.09%	103.61%	-70.66%	31.19%	-	-
Horiz. %	44.86%	161.81%	121.55%	78.38%	38.49%	131.19%	100.00%	-
PBT	21,491	83,651	63,151	39,702	19,531	67,807	54,316	-46.13%
YoY %	-74.31%	32.46%	59.06%	103.28%	-71.20%	24.84%	-	-
Horiz. %	39.57%	154.01%	116.27%	73.09%	35.96%	124.84%	100.00%	-
Tax	-6,324	-23,636	-18,984	-10,576	-5,275	-14,582	-13,787	-40.55%
YoY %	73.24%	-24.50%	-79.50%	-100.49%	63.83%	-5.77%	-	-
Horiz. %	45.87%	171.44%	137.69%	76.71%	38.26%	105.77%	100.00%	-
NP	15,167	60,015	44,167	29,126	14,256	53,225	40,529	-48.10%
YoY %	-74.73%	35.88%	51.64%	104.31%	-73.22%	31.33%	-	-
Horiz. %	37.42%	148.08%	108.98%	71.86%	35.17%	131.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,161	59,998	44,148	29,114	14,250	53,204	40,513	-48.10%
YoY %	-74.73%	35.90%	51.64%	104.31%	-73.22%	31.33%	-	-
Horiz. %	37.42%	148.10%	108.97%	71.86%	35.17%	131.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.43%	28.26%	30.06%	26.64%	27.01%	21.51%	25.38%	-
YoY %	4.14%	-5.99%	12.84%	-1.37%	25.57%	-15.25%	-	-
Horiz. %	115.96%	111.35%	118.44%	104.96%	106.42%	84.75%	100.00%	-
Total Cost	32,216	110,908	84,227	53,663	26,404	85,348	65,100	-37.46%
YoY %	-70.95%	31.68%	56.96%	103.24%	-69.06%	31.10%	-	-
Horiz. %	49.49%	170.37%	129.38%	82.43%	40.56%	131.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	607,916	603,115	595,699	577,140	513,182	502,074	494,648	14.75%
YoY %	0.80%	1.24%	3.22%	12.46%	2.21%	1.50%	-	-
Horiz. %	122.90%	121.93%	120.43%	116.68%	103.75%	101.50%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Dividend
Div	5,343	21,332	16,071	10,450	5,077	20,501	15,233	-50.29%
YoY %	-74.95%	32.74%	53.79%	105.83%	-75.24%	34.58%	-	-
Horiz. %	35.08%	140.04%	105.50%	68.60%	33.33%	134.58%	100.00%	-
Div Payout %	35.25%	35.56%	36.40%	35.90%	35.63%	38.53%	37.60%	-
YoY %	-0.87%	-2.31%	1.39%	0.76%	-7.53%	2.47%	-	-
Horiz. %	93.75%	94.57%	96.81%	95.48%	94.76%	102.47%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Equity
Net Worth	607,916	603,115	595,699	577,140	513,182	502,074	494,648	14.75%
YoY %	0.80%	1.24%	3.22%	12.46%	2.21%	1.50%	-	-
Horiz. %	122.90%	121.93%	120.43%	116.68%	103.75%	101.50%	100.00%	-
NOSH	732,066	712,822	709,503	708,607	645,134	645,133	645,133	8.80%
YoY %	2.70%	0.47%	0.13%	9.84%	0.00%	0.00%	-	-
Horiz. %	113.48%	110.49%	109.98%	109.84%	100.00%	100.00%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Ratio Analysis
NP Margin	32.01%	35.11%	34.40%	35.18%	35.06%	38.41%	38.37%	-
YoY %	-8.83%	2.06%	-2.22%	0.34%	-8.72%	0.10%	-	-
Horiz. %	83.42%	91.50%	89.65%	91.69%	91.37%	100.10%	100.00%	-
ROE	2.49%	9.95%	7.41%	5.04%	2.78%	10.60%	8.19%	-
YoY %	-74.97%	34.28%	47.02%	81.29%	-73.77%	29.43%	-	-
Horiz. %	30.40%	121.49%	90.48%	61.54%	33.94%	129.43%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Per Share
RPS	6.65	24.44	18.37	12.28	6.41	21.83	16.64	-45.77%
YoY %	-72.79%	33.04%	49.59%	91.58%	-70.64%	31.19%	-	-
Horiz. %	39.96%	146.88%	110.40%	73.80%	38.52%	131.19%	100.00%	-
EPS	2.13	8.86	6.59	4.45	2.24	8.38	6.38	-51.90%
YoY %	-75.96%	34.45%	48.09%	98.66%	-73.27%	31.35%	-	-
Horiz. %	33.39%	138.87%	103.29%	69.75%	35.11%	131.35%	100.00%	-
DPS	0.75	3.05	2.30	1.55	0.80	3.23	2.40	-53.98%
YoY %	-75.41%	32.61%	48.39%	93.75%	-75.23%	34.58%	-	-
Horiz. %	31.25%	127.08%	95.83%	64.58%	33.33%	134.58%	100.00%	-
NAPS	0.8532	0.8623	0.8525	0.856	0.8085	0.791	0.7793	6.23%
YoY %	-1.06%	1.15%	-0.41%	5.88%	2.21%	1.50%	-	-
Horiz. %	109.48%	110.65%	109.39%	109.84%	103.75%	101.50%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Adjusted Per Share Value based on latest NOSH - 708,607
RPS	4.21	15.20	11.42	7.36	3.62	12.33	9.40	-41.49%
YoY %	-72.30%	33.10%	55.16%	103.31%	-70.64%	31.17%	-	-
Horiz. %	44.79%	161.70%	121.49%	78.30%	38.51%	131.17%	100.00%	-
EPS	1.35	5.34	3.93	2.59	1.27	4.73	3.60	-48.02%
YoY %	-74.72%	35.88%	51.74%	103.94%	-73.15%	31.39%	-	-
Horiz. %	37.50%	148.33%	109.17%	71.94%	35.28%	131.39%	100.00%	-
DPS	0.48	1.90	1.43	0.93	0.45	1.82	1.36	-50.08%
YoY %	-74.74%	32.87%	53.76%	106.67%	-75.27%	33.82%	-	-
Horiz. %	35.29%	139.71%	105.15%	68.38%	33.09%	133.82%	100.00%	-
NAPS	0.5407	0.5365	0.5299	0.5134	0.4565	0.4466	0.44	14.74%
YoY %	0.78%	1.25%	3.21%	12.46%	2.22%	1.50%	-	-
Horiz. %	122.89%	121.93%	120.43%	116.68%	103.75%	101.50%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	-
Price	1.03	1.28	0.88	0.775	0.60	0.605	0.635	-
P/RPS	15.49	5.24	4.79	6.31	9.37	2.77	3.82	154.50%
YoY %	195.61%	9.39%	-24.09%	-32.66%	238.27%	-27.49%	-	-
Horiz. %	405.50%	137.17%	125.39%	165.18%	245.29%	72.51%	100.00%	-
P/EPS	48.41	14.92	13.93	17.95	26.73	7.22	9.95	187.40%
YoY %	224.46%	7.11%	-22.40%	-32.85%	270.22%	-27.44%	-	-
Horiz. %	486.53%	149.95%	140.00%	180.40%	268.64%	72.56%	100.00%	-
EY	2.07	6.70	7.18	5.57	3.74	13.85	10.05	-65.15%
YoY %	-69.10%	-6.69%	28.90%	48.93%	-73.00%	37.81%	-	-
Horiz. %	20.60%	66.67%	71.44%	55.42%	37.21%	137.81%	100.00%	-
DY	0.73	2.38	2.61	2.00	1.33	5.34	3.78	-66.62%
YoY %	-69.33%	-8.81%	30.50%	50.38%	-75.09%	41.27%	-	-
Horiz. %	19.31%	62.96%	69.05%	52.91%	35.19%	141.27%	100.00%	-
P/NAPS	1.21	1.48	1.03	0.91	0.74	0.76	0.81	30.70%
YoY %	-18.24%	43.69%	13.19%	22.97%	-2.63%	-6.17%	-	-
Horiz. %	149.38%	182.72%	127.16%	112.35%	91.36%	93.83%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Price Multiplier on Announcement Date
Date	22/05/23	22/02/23	23/11/22	16/08/22	23/05/22	22/02/22	16/11/21	-
Price	1.08	1.08	1.12	0.85	0.735	0.625	0.705	-
P/RPS	16.24	4.42	6.10	6.92	11.47	2.86	4.24	145.00%
YoY %	267.42%	-27.54%	-11.85%	-39.67%	301.05%	-32.55%	-	-
Horiz. %	383.02%	104.25%	143.87%	163.21%	270.52%	67.45%	100.00%	-
P/EPS	50.76	12.59	17.73	19.68	32.74	7.46	11.05	176.59%
YoY %	303.18%	-28.99%	-9.91%	-39.89%	338.87%	-32.49%	-	-
Horiz. %	459.37%	113.94%	160.45%	178.10%	296.29%	67.51%	100.00%	-
EY	1.97	7.94	5.64	5.08	3.05	13.41	9.05	-63.84%
YoY %	-75.19%	40.78%	11.02%	66.56%	-77.26%	48.18%	-	-
Horiz. %	21.77%	87.73%	62.32%	56.13%	33.70%	148.18%	100.00%	-
DY	0.69	2.82	2.05	1.82	1.09	5.17	3.40	-65.49%
YoY %	-75.53%	37.56%	12.64%	66.97%	-78.92%	52.06%	-	-
Horiz. %	20.29%	82.94%	60.29%	53.53%	32.06%	152.06%	100.00%	-
P/NAPS	1.27	1.25	1.31	0.99	0.91	0.79	0.90	25.83%
YoY %	1.60%	-4.58%	32.32%	8.79%	15.19%	-12.22%	-	-
Horiz. %	141.11%	138.89%	145.56%	110.00%	101.11%	87.78%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos