[PTRANS] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[PTRANS] PERAK TRANSIT BERHAD
Announcement Date
23-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -73.22%
YoY- 6.34%
Quarter Report
Latest QR
Upcoming QR
PTRANS's Result
PTRANS's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 170,923 128,394 82,789 40,660 138,573 105,629 70,398 80.35%
PBT 83,651 63,151 39,702 19,531 67,807 54,316 35,926 75.40%
Tax -23,636 -18,984 -10,576 -5,275 -14,582 -13,787 -9,056 89.23%
NP 60,015 44,167 29,126 14,256 53,225 40,529 26,870 70.61%
-
NP to SH 59,998 44,148 29,114 14,250 53,204 40,513 26,859 70.63%
-
Tax Rate 28.26% 30.06% 26.64% 27.01% 21.51% 25.38% 25.21% -
Total Cost 110,908 84,227 53,663 26,404 85,348 65,100 43,528 86.23%
-
Net Worth 603,115 595,699 577,140 513,182 502,074 494,648 486,079 15.42%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 21,332 16,071 10,450 5,077 20,501 15,233 10,155 63.80%
Div Payout % 35.56% 36.40% 35.90% 35.63% 38.53% 37.60% 37.81% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 603,115 595,699 577,140 513,182 502,074 494,648 486,079 15.42%
NOSH 712,822 709,503 708,607 645,134 645,133 645,133 645,133 6.85%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 35.11% 34.40% 35.18% 35.06% 38.41% 38.37% 38.17% -
ROE 9.95% 7.41% 5.04% 2.78% 10.60% 8.19% 5.53% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 24.44 18.37 12.28 6.41 21.83 16.64 11.09 69.10%
EPS 8.86 6.59 4.45 2.24 8.38 6.38 4.23 63.48%
DPS 3.05 2.30 1.55 0.80 3.23 2.40 1.60 53.55%
NAPS 0.8623 0.8525 0.856 0.8085 0.791 0.7793 0.7658 8.21%
Adjusted Per Share Value based on latest NOSH - 645,134
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 15.20 11.42 7.36 3.62 12.33 9.40 6.26 80.36%
EPS 5.34 3.93 2.59 1.27 4.73 3.60 2.39 70.65%
DPS 1.90 1.43 0.93 0.45 1.82 1.35 0.90 64.34%
NAPS 0.5364 0.5298 0.5133 0.4564 0.4466 0.44 0.4323 15.42%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.28 0.88 0.775 0.60 0.605 0.635 0.63 -
P/RPS 5.24 4.79 6.31 9.37 2.77 3.82 5.68 -5.21%
P/EPS 14.92 13.93 17.95 26.73 7.22 9.95 14.89 0.13%
EY 6.70 7.18 5.57 3.74 13.85 10.05 6.72 -0.19%
DY 2.38 2.61 2.00 1.33 5.34 3.78 2.54 -4.23%
P/NAPS 1.48 1.03 0.91 0.74 0.76 0.81 0.82 48.08%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 23/11/22 16/08/22 23/05/22 22/02/22 16/11/21 19/08/21 -
Price 1.08 1.12 0.85 0.735 0.625 0.705 0.575 -
P/RPS 4.42 6.10 6.92 11.47 2.86 4.24 5.18 -10.01%
P/EPS 12.59 17.73 19.68 32.74 7.46 11.05 13.59 -4.95%
EY 7.94 5.64 5.08 3.05 13.41 9.05 7.36 5.17%
DY 2.82 2.05 1.82 1.09 5.17 3.40 2.78 0.95%
P/NAPS 1.25 1.31 0.99 0.91 0.79 0.90 0.75 40.44%

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