[PTRANS] YoY Annualized 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- 28.19%
YoY- 55.64%
Quarter Report
Latest QR
Upcoming QR
PTRANS's Result
PTRANS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 178,452 189,532 162,640 141,808 118,916 113,884 104,464 9.32%
PBT 86,040 85,964 78,124 71,620 37,028 35,224 22,888 24.66%
Tax -15,308 -25,296 -21,100 -17,996 -2,484 -1,244 11,048 -
NP 70,732 60,668 57,024 53,624 34,544 33,980 33,936 13.00%
-
NP to SH 70,712 60,644 57,000 53,604 34,440 33,796 33,788 13.08%
-
Tax Rate 17.79% 29.43% 27.01% 25.13% 6.71% 3.53% -48.27% -
Total Cost 107,720 128,864 105,616 88,184 84,372 79,904 70,528 7.30%
-
Net Worth 658,589 607,916 513,182 477,700 335,443 287,259 221,568 19.88%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 32,929 21,375 20,311 20,311 14,213 14,227 30,248 1.42%
Div Payout % 46.57% 35.25% 35.63% 37.89% 41.27% 42.10% 89.52% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 658,589 607,916 513,182 477,700 335,443 287,259 221,568 19.88%
NOSH 1,113,538 732,066 645,134 645,133 1,422,780 1,422,780 1,267,399 -2.13%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 39.64% 32.01% 35.06% 37.81% 29.05% 29.84% 32.49% -
ROE 10.74% 9.98% 11.11% 11.22% 10.27% 11.76% 15.25% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 16.26 26.60 25.62 22.34 8.37 8.00 8.29 11.87%
EPS 6.44 8.52 8.96 8.44 2.44 2.36 2.68 15.71%
DPS 3.00 3.00 3.20 3.20 1.00 1.00 2.40 3.78%
NAPS 0.60 0.8532 0.8085 0.7526 0.236 0.2019 0.1758 22.68%
Adjusted Per Share Value based on latest NOSH - 645,133
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 15.87 16.86 14.47 12.61 10.58 10.13 9.29 9.32%
EPS 6.29 5.39 5.07 4.77 3.06 3.01 3.01 13.05%
DPS 2.93 1.90 1.81 1.81 1.26 1.27 2.69 1.43%
NAPS 0.5858 0.5407 0.4565 0.4249 0.2984 0.2555 0.1971 19.88%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.79 1.03 0.60 0.79 0.14 0.235 0.265 -
P/RPS 4.86 3.87 2.34 3.54 1.67 2.94 3.20 7.20%
P/EPS 12.26 12.10 6.68 9.35 5.78 9.89 9.88 3.65%
EY 8.15 8.26 14.97 10.69 17.31 10.11 10.12 -3.54%
DY 3.80 2.91 5.33 4.05 7.14 4.26 9.06 -13.47%
P/NAPS 1.32 1.21 0.74 1.05 0.59 1.16 1.51 -2.21%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 23/05/24 22/05/23 23/05/22 25/05/21 20/05/20 23/05/19 01/11/18 -
Price 0.71 1.08 0.735 0.665 0.19 0.195 0.255 -
P/RPS 4.37 4.06 2.87 2.98 2.27 2.44 3.08 5.99%
P/EPS 11.02 12.69 8.18 7.87 7.84 8.21 9.51 2.48%
EY 9.07 7.88 12.22 12.70 12.75 12.18 10.51 -2.42%
DY 4.23 2.78 4.35 4.81 5.26 5.13 9.41 -12.46%
P/NAPS 1.18 1.27 0.91 0.88 0.81 0.97 1.45 -3.37%

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