[PTRANS] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[PTRANS] PERAK TRANSIT BERHAD
Announcement Date
01-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -70.7%
YoY- 38.77%
Quarter Report
Latest QR
Upcoming QR
PTRANS's Result
PTRANS's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 114,292 85,048 57,361 26,116 106,766 81,520 55,028 62.57%
PBT 32,792 23,603 15,918 5,722 30,482 25,149 17,455 52.07%
Tax 3,090 3,486 2,749 2,762 -1,467 -4,556 -3,565 -
NP 35,882 27,089 18,667 8,484 29,015 20,593 13,890 87.94%
-
NP to SH 35,692 26,948 18,579 8,447 28,831 20,458 13,804 88.05%
-
Tax Rate -9.42% -14.77% -17.27% -48.27% 4.81% 18.12% 20.42% -
Total Cost 78,410 57,959 38,694 17,632 77,751 60,927 41,138 53.54%
-
Net Worth 295,944 277,847 245,940 221,568 219,279 212,612 209,388 25.86%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 13,199 13,021 7,657 7,562 8,801 8,785 5,143 87.12%
Div Payout % 36.98% 48.32% 41.22% 89.52% 30.53% 42.94% 37.26% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 295,944 277,847 245,940 221,568 219,279 212,612 209,388 25.86%
NOSH 1,422,780 1,382,899 1,317,399 1,267,399 1,257,399 1,255,092 1,142,948 15.67%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 31.40% 31.85% 32.54% 32.49% 27.18% 25.26% 25.24% -
ROE 12.06% 9.70% 7.55% 3.81% 13.15% 9.62% 6.59% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 8.23 6.20 4.49 2.07 8.49 6.50 4.81 42.91%
EPS 2.69 2.07 1.46 0.67 2.29 1.63 1.22 69.16%
DPS 0.95 0.95 0.60 0.60 0.70 0.70 0.45 64.34%
NAPS 0.213 0.2027 0.1927 0.1758 0.1744 0.1694 0.1832 10.53%
Adjusted Per Share Value based on latest NOSH - 1,267,399
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 10.17 7.56 5.10 2.32 9.50 7.25 4.89 62.71%
EPS 3.17 2.40 1.65 0.75 2.56 1.82 1.23 87.65%
DPS 1.17 1.16 0.68 0.67 0.78 0.78 0.46 86.01%
NAPS 0.2632 0.2471 0.2188 0.1971 0.195 0.1891 0.1862 25.87%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.235 0.295 0.255 0.265 0.28 0.29 0.315 -
P/RPS 2.86 4.75 5.67 12.79 3.30 4.46 6.54 -42.29%
P/EPS 9.15 15.01 17.52 39.54 12.21 17.79 26.08 -50.16%
EY 10.93 6.66 5.71 2.53 8.19 5.62 3.83 100.80%
DY 4.04 3.22 2.35 2.26 2.50 2.41 1.43 99.46%
P/NAPS 1.10 1.46 1.32 1.51 1.61 1.71 1.72 -25.71%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 21/02/19 22/11/18 07/11/18 01/11/18 22/02/18 27/11/17 24/08/17 -
Price 0.25 0.265 0.27 0.255 0.305 0.295 0.32 -
P/RPS 3.04 4.27 6.01 12.31 3.59 4.54 6.65 -40.57%
P/EPS 9.73 13.48 18.55 38.05 13.30 18.10 26.50 -48.63%
EY 10.28 7.42 5.39 2.63 7.52 5.53 3.77 94.82%
DY 3.80 3.58 2.22 2.35 2.30 2.37 1.41 93.31%
P/NAPS 1.17 1.31 1.40 1.45 1.75 1.74 1.75 -23.48%

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