[PTRANS] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[PTRANS] PERAK TRANSIT BERHAD
Announcement Date
16-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 50.84%
YoY- 41.54%
Quarter Report
Latest QR
Upcoming QR
PTRANS's Result
PTRANS's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 82,789 40,660 138,573 105,629 70,398 35,452 119,394 -21.71%
PBT 39,702 19,531 67,807 54,316 35,926 17,905 49,017 -13.14%
Tax -10,576 -5,275 -14,582 -13,787 -9,056 -4,499 -6,971 32.13%
NP 29,126 14,256 53,225 40,529 26,870 13,406 42,046 -21.76%
-
NP to SH 29,114 14,250 53,204 40,513 26,859 13,401 41,817 -21.49%
-
Tax Rate 26.64% 27.01% 21.51% 25.38% 25.21% 25.13% 14.22% -
Total Cost 53,663 26,404 85,348 65,100 43,528 22,046 77,348 -21.68%
-
Net Worth 577,140 513,182 502,074 494,648 486,079 477,700 563,825 1.57%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 10,450 5,077 20,501 15,233 10,155 5,077 19,054 -33.07%
Div Payout % 35.90% 35.63% 38.53% 37.60% 37.81% 37.89% 45.57% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 577,140 513,182 502,074 494,648 486,079 477,700 563,825 1.57%
NOSH 708,607 645,134 645,133 645,133 645,133 645,133 1,935,400 -48.91%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 35.18% 35.06% 38.41% 38.37% 38.17% 37.81% 35.22% -
ROE 5.04% 2.78% 10.60% 8.19% 5.53% 2.81% 7.42% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 12.28 6.41 21.83 16.64 11.09 5.59 6.27 56.73%
EPS 4.45 2.24 8.38 6.38 4.23 2.11 2.64 41.77%
DPS 1.55 0.80 3.23 2.40 1.60 0.80 1.00 34.04%
NAPS 0.856 0.8085 0.791 0.7793 0.7658 0.7526 0.2959 103.42%
Adjusted Per Share Value based on latest NOSH - 645,133
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 7.36 3.62 12.33 9.40 6.26 3.15 10.62 -21.73%
EPS 2.59 1.27 4.73 3.60 2.39 1.19 3.72 -21.49%
DPS 0.93 0.45 1.82 1.35 0.90 0.45 1.69 -32.92%
NAPS 0.5133 0.4564 0.4466 0.44 0.4323 0.4249 0.5015 1.56%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.775 0.60 0.605 0.635 0.63 0.79 0.26 -
P/RPS 6.31 9.37 2.77 3.82 5.68 14.14 4.15 32.32%
P/EPS 17.95 26.73 7.22 9.95 14.89 37.42 11.85 31.99%
EY 5.57 3.74 13.85 10.05 6.72 2.67 8.44 -24.25%
DY 2.00 1.33 5.34 3.78 2.54 1.01 3.85 -35.45%
P/NAPS 0.91 0.74 0.76 0.81 0.82 1.05 0.88 2.26%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 16/08/22 23/05/22 22/02/22 16/11/21 19/08/21 25/05/21 23/02/21 -
Price 0.85 0.735 0.625 0.705 0.575 0.665 0.875 -
P/RPS 6.92 11.47 2.86 4.24 5.18 11.91 13.96 -37.44%
P/EPS 19.68 32.74 7.46 11.05 13.59 31.50 39.87 -37.62%
EY 5.08 3.05 13.41 9.05 7.36 3.17 2.51 60.20%
DY 1.82 1.09 5.17 3.40 2.78 1.20 1.14 36.71%
P/NAPS 0.99 0.91 0.79 0.90 0.75 0.88 2.96 -51.91%

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