[PTRANS] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[PTRANS] PERAK TRANSIT BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -67.95%
YoY- 55.64%
Quarter Report
Latest QR
Upcoming QR
PTRANS's Result
PTRANS's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 138,573 105,629 70,398 35,452 119,394 84,135 49,118 99.28%
PBT 67,807 54,316 35,926 17,905 49,017 31,376 15,500 166.76%
Tax -14,582 -13,787 -9,056 -4,499 -6,971 -2,585 1,255 -
NP 53,225 40,529 26,870 13,406 42,046 28,791 16,755 115.64%
-
NP to SH 53,204 40,513 26,859 13,401 41,817 28,623 16,663 116.37%
-
Tax Rate 21.51% 25.38% 25.21% 25.13% 14.22% 8.24% -8.10% -
Total Cost 85,348 65,100 43,528 22,046 77,348 55,344 32,363 90.54%
-
Net Worth 502,074 494,648 486,079 477,700 563,825 496,342 343,302 28.75%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 20,501 15,233 10,155 5,077 19,054 15,939 10,648 54.57%
Div Payout % 38.53% 37.60% 37.81% 37.89% 45.57% 55.69% 63.90% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 502,074 494,648 486,079 477,700 563,825 496,342 343,302 28.75%
NOSH 645,133 645,133 645,133 645,133 1,935,400 1,935,400 1,422,780 -40.89%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 38.41% 38.37% 38.17% 37.81% 35.22% 34.22% 34.11% -
ROE 10.60% 8.19% 5.53% 2.81% 7.42% 5.77% 4.85% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 21.83 16.64 11.09 5.59 6.27 5.28 3.46 240.29%
EPS 8.38 6.38 4.23 2.11 2.64 1.94 1.17 270.23%
DPS 3.23 2.40 1.60 0.80 1.00 1.00 0.75 164.00%
NAPS 0.791 0.7793 0.7658 0.7526 0.2959 0.3114 0.2418 119.89%
Adjusted Per Share Value based on latest NOSH - 645,133
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 12.33 9.40 6.26 3.15 10.62 7.48 4.37 99.29%
EPS 4.73 3.60 2.39 1.19 3.72 2.55 1.48 116.51%
DPS 1.82 1.36 0.90 0.45 1.69 1.42 0.95 54.06%
NAPS 0.4466 0.44 0.4324 0.4249 0.5015 0.4415 0.3054 28.74%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.605 0.635 0.63 0.79 0.26 0.29 0.18 -
P/RPS 2.77 3.82 5.68 14.14 4.15 5.49 5.20 -34.21%
P/EPS 7.22 9.95 14.89 37.42 11.85 16.15 15.34 -39.40%
EY 13.85 10.05 6.72 2.67 8.44 6.19 6.52 65.02%
DY 5.34 3.78 2.54 1.01 3.85 3.45 4.17 17.87%
P/NAPS 0.76 0.81 0.82 1.05 0.88 0.93 0.74 1.78%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 16/11/21 19/08/21 25/05/21 23/02/21 19/11/20 19/08/20 -
Price 0.625 0.705 0.575 0.665 0.875 0.27 0.275 -
P/RPS 2.86 4.24 5.18 11.91 13.96 5.12 7.95 -49.32%
P/EPS 7.46 11.05 13.59 31.50 39.87 15.04 23.43 -53.27%
EY 13.41 9.05 7.36 3.17 2.51 6.65 4.27 114.00%
DY 5.17 3.40 2.78 1.20 1.14 3.70 2.73 52.89%
P/NAPS 0.79 0.90 0.75 0.88 2.96 0.87 1.14 -21.63%

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