[PTRANS] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[PTRANS] PERAK TRANSIT BERHAD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 46.1%
YoY- 5.18%
Quarter Report
Latest QR
Upcoming QR
PTRANS's Result
PTRANS's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 105,629 70,398 35,452 119,394 84,135 49,118 29,729 132.66%
PBT 54,316 35,926 17,905 49,017 31,376 15,500 9,257 224.96%
Tax -13,787 -9,056 -4,499 -6,971 -2,585 1,255 -621 688.43%
NP 40,529 26,870 13,406 42,046 28,791 16,755 8,636 180.04%
-
NP to SH 40,513 26,859 13,401 41,817 28,623 16,663 8,610 180.53%
-
Tax Rate 25.38% 25.21% 25.13% 14.22% 8.24% -8.10% 6.71% -
Total Cost 65,100 43,528 22,046 77,348 55,344 32,363 21,093 111.83%
-
Net Worth 494,648 486,079 477,700 563,825 496,342 343,302 335,443 29.52%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 15,233 10,155 5,077 19,054 15,939 10,648 3,553 163.67%
Div Payout % 37.60% 37.81% 37.89% 45.57% 55.69% 63.90% 41.27% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 494,648 486,079 477,700 563,825 496,342 343,302 335,443 29.52%
NOSH 645,133 645,133 645,133 1,935,400 1,935,400 1,422,780 1,422,780 -40.95%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 38.37% 38.17% 37.81% 35.22% 34.22% 34.11% 29.05% -
ROE 8.19% 5.53% 2.81% 7.42% 5.77% 4.85% 2.57% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 16.64 11.09 5.59 6.27 5.28 3.46 2.09 298.22%
EPS 6.38 4.23 2.11 2.64 1.94 1.17 0.61 377.57%
DPS 2.40 1.60 0.80 1.00 1.00 0.75 0.25 351.07%
NAPS 0.7793 0.7658 0.7526 0.2959 0.3114 0.2418 0.236 121.58%
Adjusted Per Share Value based on latest NOSH - 1,935,400
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 9.40 6.26 3.15 10.62 7.48 4.37 2.64 132.99%
EPS 3.60 2.39 1.19 3.72 2.55 1.48 0.77 179.34%
DPS 1.36 0.90 0.45 1.69 1.42 0.95 0.32 162.14%
NAPS 0.44 0.4324 0.4249 0.5015 0.4415 0.3054 0.2984 29.51%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.635 0.63 0.79 0.26 0.29 0.18 0.14 -
P/RPS 3.82 5.68 14.14 4.15 5.49 5.20 6.69 -31.14%
P/EPS 9.95 14.89 37.42 11.85 16.15 15.34 23.11 -42.95%
EY 10.05 6.72 2.67 8.44 6.19 6.52 4.33 75.21%
DY 3.78 2.54 1.01 3.85 3.45 4.17 1.79 64.52%
P/NAPS 0.81 0.82 1.05 0.88 0.93 0.74 0.59 23.50%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 16/11/21 19/08/21 25/05/21 23/02/21 19/11/20 19/08/20 20/05/20 -
Price 0.705 0.575 0.665 0.875 0.27 0.275 0.19 -
P/RPS 4.24 5.18 11.91 13.96 5.12 7.95 9.08 -39.78%
P/EPS 11.05 13.59 31.50 39.87 15.04 23.43 31.37 -50.09%
EY 9.05 7.36 3.17 2.51 6.65 4.27 3.19 100.27%
DY 3.40 2.78 1.20 1.14 3.70 2.73 1.32 87.79%
P/NAPS 0.90 0.75 0.88 2.96 0.87 1.14 0.81 7.26%

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