[PTRANS] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[PTRANS] PERAK TRANSIT BERHAD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 31.33%
YoY- 27.23%
Quarter Report
Latest QR
Upcoming QR
PTRANS's Result
PTRANS's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 128,394 82,789 40,660 138,573 105,629 70,398 35,452 135.64%
PBT 63,151 39,702 19,531 67,807 54,316 35,926 17,905 131.52%
Tax -18,984 -10,576 -5,275 -14,582 -13,787 -9,056 -4,499 160.89%
NP 44,167 29,126 14,256 53,225 40,529 26,870 13,406 121.25%
-
NP to SH 44,148 29,114 14,250 53,204 40,513 26,859 13,401 121.24%
-
Tax Rate 30.06% 26.64% 27.01% 21.51% 25.38% 25.21% 25.13% -
Total Cost 84,227 53,663 26,404 85,348 65,100 43,528 22,046 144.18%
-
Net Worth 595,699 577,140 513,182 502,074 494,648 486,079 477,700 15.83%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 16,071 10,450 5,077 20,501 15,233 10,155 5,077 115.43%
Div Payout % 36.40% 35.90% 35.63% 38.53% 37.60% 37.81% 37.89% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 595,699 577,140 513,182 502,074 494,648 486,079 477,700 15.83%
NOSH 709,503 708,607 645,134 645,133 645,133 645,133 645,133 6.53%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 34.40% 35.18% 35.06% 38.41% 38.37% 38.17% 37.81% -
ROE 7.41% 5.04% 2.78% 10.60% 8.19% 5.53% 2.81% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 18.37 12.28 6.41 21.83 16.64 11.09 5.59 120.87%
EPS 6.59 4.45 2.24 8.38 6.38 4.23 2.11 113.51%
DPS 2.30 1.55 0.80 3.23 2.40 1.60 0.80 102.05%
NAPS 0.8525 0.856 0.8085 0.791 0.7793 0.7658 0.7526 8.65%
Adjusted Per Share Value based on latest NOSH - 645,133
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 11.42 7.36 3.62 12.33 9.40 6.26 3.15 135.81%
EPS 3.93 2.59 1.27 4.73 3.60 2.39 1.19 121.60%
DPS 1.43 0.93 0.45 1.82 1.36 0.90 0.45 115.99%
NAPS 0.5299 0.5134 0.4565 0.4466 0.44 0.4324 0.4249 15.84%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.88 0.775 0.60 0.605 0.635 0.63 0.79 -
P/RPS 4.79 6.31 9.37 2.77 3.82 5.68 14.14 -51.37%
P/EPS 13.93 17.95 26.73 7.22 9.95 14.89 37.42 -48.22%
EY 7.18 5.57 3.74 13.85 10.05 6.72 2.67 93.26%
DY 2.61 2.00 1.33 5.34 3.78 2.54 1.01 88.20%
P/NAPS 1.03 0.91 0.74 0.76 0.81 0.82 1.05 -1.27%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 16/08/22 23/05/22 22/02/22 16/11/21 19/08/21 25/05/21 -
Price 1.12 0.85 0.735 0.625 0.705 0.575 0.665 -
P/RPS 6.10 6.92 11.47 2.86 4.24 5.18 11.91 -35.95%
P/EPS 17.73 19.68 32.74 7.46 11.05 13.59 31.50 -31.80%
EY 5.64 5.08 3.05 13.41 9.05 7.36 3.17 46.77%
DY 2.05 1.82 1.09 5.17 3.40 2.78 1.20 42.85%
P/NAPS 1.31 0.99 0.91 0.79 0.90 0.75 0.88 30.34%

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