[PTRANS] QoQ TTM Result on 31-Dec-2023 [#4]

Stock

[PTRANS] PERAK TRANSIT BERHAD

Announcement Date

22-Feb-2024

Admission Sponsor

Sponsor

Financial Year

31-Dec-2023

Quarter

31-Dec-2023 [#4]

Profit Trend

QoQ- 2.3%

YoY- 8.48%

Quarter Report

PTRANS QUARTERLY REPORT (DEC23) FINAL (CLEAN).pdf

Latest QR

Upcoming QR

PTRANS's Result

PTRANS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
TTM Result
Revenue	184,551	176,125	170,395	173,165	175,095	177,050	177,646	2.56%
YoY %	4.78%	3.36%	-1.60%	-1.10%	-1.10%	-0.34%	-	-
Horiz. %	103.89%	99.14%	95.92%	97.48%	98.56%	99.66%	100.00%	-
PBT	85,187	83,018	81,246	81,227	82,874	85,523	85,611	-0.32%
YoY %	2.61%	2.18%	0.02%	-1.99%	-3.10%	-0.10%	-	-
Horiz. %	99.50%	96.97%	94.90%	94.88%	96.80%	99.90%	100.00%	-
Tax	-14,766	-13,715	-13,620	-16,117	-19,229	-23,446	-24,685	-28.93%
YoY %	-7.66%	-0.70%	15.49%	16.18%	17.99%	5.02%	-	-
Horiz. %	59.82%	55.56%	55.18%	65.29%	77.90%	94.98%	100.00%	-
NP	70,421	69,303	67,626	65,110	63,645	62,077	60,926	10.10%
YoY %	1.61%	2.48%	3.86%	2.30%	2.53%	1.89%	-	-
Horiz. %	115.58%	113.75%	111.00%	106.87%	104.46%	101.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	70,391	69,275	67,600	65,083	63,622	62,061	60,909	10.09%
YoY %	1.61%	2.48%	3.87%	2.30%	2.52%	1.89%	-	-
Horiz. %	115.57%	113.74%	110.99%	106.85%	104.45%	101.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.33%	16.52%	16.76%	19.84%	23.20%	27.41%	28.83%	-
YoY %	4.90%	-1.43%	-15.52%	-14.48%	-15.36%	-4.93%	-	-
Horiz. %	60.11%	57.30%	58.13%	68.82%	80.47%	95.07%	100.00%	-
Total Cost	114,130	106,822	102,769	108,055	111,450	114,973	116,720	-1.48%
YoY %	6.84%	3.94%	-4.89%	-3.05%	-3.06%	-1.50%	-	-
Horiz. %	97.78%	91.52%	88.05%	92.58%	95.48%	98.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	734,395	671,254	658,589	655,536	643,765	626,542	607,916	13.38%
YoY %	9.41%	1.92%	0.47%	1.83%	2.75%	3.06%	-	-
Horiz. %	120.81%	110.42%	108.34%	107.83%	105.90%	103.06%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Dividend
Div	24,712	24,684	24,616	21,727	21,485	21,254	20,887	11.82%
YoY %	0.11%	0.28%	13.30%	1.13%	1.09%	1.76%	-	-
Horiz. %	118.31%	118.18%	117.85%	104.02%	102.86%	101.76%	100.00%	-
Div Payout %	35.11%	35.63%	36.41%	33.38%	33.77%	34.25%	34.29%	-
YoY %	-1.46%	-2.14%	9.08%	-1.15%	-1.40%	-0.12%	-	-
Horiz. %	102.39%	103.91%	106.18%	97.35%	98.48%	99.88%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Equity
Net Worth	734,395	671,254	658,589	655,536	643,765	626,542	607,916	13.38%
YoY %	9.41%	1.92%	0.47%	1.83%	2.75%	3.06%	-	-
Horiz. %	120.81%	110.42%	108.34%	107.83%	105.90%	103.06%	100.00%	-
NOSH	1,117,103	1,114,103	1,113,538	742,130	741,954	736,649	732,066	32.44%
YoY %	0.27%	0.05%	50.05%	0.02%	0.72%	0.63%	-	-
Horiz. %	152.60%	152.19%	152.11%	101.37%	101.35%	100.63%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Ratio Analysis
NP Margin	38.16%	39.35%	39.69%	37.60%	36.35%	35.06%	34.30%	-
YoY %	-3.02%	-0.86%	5.56%	3.44%	3.68%	2.22%	-	-
Horiz. %	111.25%	114.72%	115.71%	109.62%	105.98%	102.22%	100.00%	-
ROE	9.58%	10.32%	10.26%	9.93%	9.88%	9.91%	10.02%	-
YoY %	-7.17%	0.58%	3.32%	0.51%	-0.30%	-1.10%	-	-
Horiz. %	95.61%	102.99%	102.40%	99.10%	98.60%	98.90%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Per Share
RPS	16.78	16.03	15.52	23.67	24.00	24.48	24.93	-23.14%
YoY %	4.68%	3.29%	-34.43%	-1.37%	-1.96%	-1.81%	-	-
Horiz. %	67.31%	64.30%	62.25%	94.95%	96.27%	98.19%	100.00%	-
EPS	6.40	6.31	6.16	8.89	8.72	8.58	8.55	-17.51%
YoY %	1.43%	2.44%	-30.71%	1.95%	1.63%	0.35%	-	-
Horiz. %	74.85%	73.80%	72.05%	103.98%	101.99%	100.35%	100.00%	-
DPS	2.25	2.25	2.24	2.97	2.94	2.94	2.93	-16.10%
YoY %	0.00%	0.45%	-24.58%	1.02%	0.00%	0.34%	-	-
Horiz. %	76.79%	76.79%	76.45%	101.37%	100.34%	100.34%	100.00%	-
NAPS	0.6676	0.6111	0.60	0.8959	0.8824	0.8663	0.8532	-15.04%
YoY %	9.25%	1.85%	-33.03%	1.53%	1.86%	1.54%	-	-
Horiz. %	78.25%	71.62%	70.32%	105.00%	103.42%	101.54%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Adjusted Per Share Value based on latest NOSH - 742,130
RPS	16.42	15.67	15.16	15.40	15.57	15.75	15.80	2.59%
YoY %	4.79%	3.36%	-1.56%	-1.09%	-1.14%	-0.32%	-	-
Horiz. %	103.92%	99.18%	95.95%	97.47%	98.54%	99.68%	100.00%	-
EPS	6.26	6.16	6.01	5.79	5.66	5.52	5.42	10.05%
YoY %	1.62%	2.50%	3.80%	2.30%	2.54%	1.85%	-	-
Horiz. %	115.50%	113.65%	110.89%	106.83%	104.43%	101.85%	100.00%	-
DPS	2.20	2.20	2.19	1.93	1.91	1.89	1.86	11.80%
YoY %	0.00%	0.46%	13.47%	1.05%	1.06%	1.61%	-	-
Horiz. %	118.28%	118.28%	117.74%	103.76%	102.69%	101.61%	100.00%	-
NAPS	0.6532	0.5971	0.5858	0.5831	0.5726	0.5573	0.5407	13.39%
YoY %	9.40%	1.93%	0.46%	1.83%	2.75%	3.07%	-	-
Horiz. %	120.81%	110.43%	108.34%	107.84%	105.90%	103.07%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/24	28/06/24	29/03/24	29/12/23	29/09/23	30/06/23	31/03/23	-
Price	0.675	0.705	0.79	1.14	1.25	1.09	1.03	-
P/RPS	4.02	4.40	5.09	4.82	5.21	4.45	4.13	-1.77%
YoY %	-8.64%	-13.56%	5.60%	-7.49%	17.08%	7.75%	-	-
Horiz. %	97.34%	106.54%	123.24%	116.71%	126.15%	107.75%	100.00%	-
P/EPS	10.55	11.18	12.83	12.82	14.33	12.70	12.05	-8.45%
YoY %	-5.64%	-12.86%	0.08%	-10.54%	12.83%	5.39%	-	-
Horiz. %	87.55%	92.78%	106.47%	106.39%	118.92%	105.39%	100.00%	-
EY	9.48	8.95	7.80	7.80	6.98	7.87	8.30	9.23%
YoY %	5.92%	14.74%	0.00%	11.75%	-11.31%	-5.18%	-	-
Horiz. %	114.22%	107.83%	93.98%	93.98%	84.10%	94.82%	100.00%	-
DY	3.33	3.19	2.84	2.60	2.36	2.70	2.85	10.90%
YoY %	4.39%	12.32%	9.23%	10.17%	-12.59%	-5.26%	-	-
Horiz. %	116.84%	111.93%	99.65%	91.23%	82.81%	94.74%	100.00%	-
P/NAPS	1.01	1.15	1.32	1.27	1.42	1.26	1.21	-11.31%
YoY %	-12.17%	-12.88%	3.94%	-10.56%	12.70%	4.13%	-	-
Horiz. %	83.47%	95.04%	109.09%	104.96%	117.36%	104.13%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Price Multiplier on Announcement Date
Date	18/11/24	19/08/24	23/05/24	22/02/24	15/11/23	16/08/23	22/05/23	-
Price	0.725	0.685	0.71	1.26	1.24	1.21	1.08	-
P/RPS	4.32	4.27	4.57	5.32	5.17	4.94	4.33	-0.15%
YoY %	1.17%	-6.56%	-14.10%	2.90%	4.66%	14.09%	-	-
Horiz. %	99.77%	98.61%	105.54%	122.86%	119.40%	114.09%	100.00%	-
P/EPS	11.33	10.86	11.53	14.17	14.22	14.10	12.63	-6.96%
YoY %	4.33%	-5.81%	-18.63%	-0.35%	0.85%	11.64%	-	-
Horiz. %	89.71%	85.99%	91.29%	112.19%	112.59%	111.64%	100.00%	-
EY	8.83	9.21	8.67	7.06	7.03	7.09	7.92	7.49%
YoY %	-4.13%	6.23%	22.80%	0.43%	-0.85%	-10.48%	-	-
Horiz. %	111.49%	116.29%	109.47%	89.14%	88.76%	89.52%	100.00%	-
DY	3.10	3.28	3.16	2.36	2.37	2.43	2.71	9.35%
YoY %	-5.49%	3.80%	33.90%	-0.42%	-2.47%	-10.33%	-	-
Horiz. %	114.39%	121.03%	116.61%	87.08%	87.45%	89.67%	100.00%	-
P/NAPS	1.09	1.12	1.18	1.41	1.41	1.40	1.27	-9.66%
YoY %	-2.68%	-5.08%	-16.31%	0.00%	0.71%	10.24%	-	-
Horiz. %	85.83%	88.19%	92.91%	111.02%	111.02%	110.24%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos