[PTRANS] YoY Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[PTRANS] PERAK TRANSIT BERHAD
Announcement Date
19-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 71.78%
YoY- 2.48%
Quarter Report
Latest QR
Upcoming QR
PTRANS's Result
PTRANS's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 132,566 128,394 105,629 84,135 91,732 85,048 81,520 8.43%
PBT 62,374 63,151 54,316 31,376 31,687 23,603 25,149 16.33%
Tax -14,577 -18,984 -13,787 -2,585 -3,579 3,486 -4,556 21.37%
NP 47,797 44,167 40,529 28,791 28,108 27,089 20,593 15.05%
-
NP to SH 47,772 44,148 40,513 28,623 27,929 26,948 20,458 15.17%
-
Tax Rate 23.37% 30.06% 25.38% 8.24% 11.29% -14.77% 18.12% -
Total Cost 84,769 84,227 65,100 55,344 63,624 57,959 60,927 5.65%
-
Net Worth 643,765 595,699 494,648 496,342 329,800 277,847 212,612 20.26%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 16,415 16,071 15,233 15,939 14,227 13,021 8,785 10.97%
Div Payout % 34.36% 36.40% 37.60% 55.69% 50.94% 48.32% 42.94% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 643,765 595,699 494,648 496,342 329,800 277,847 212,612 20.26%
NOSH 741,954 709,503 645,133 1,935,400 1,422,780 1,382,899 1,255,092 -8.38%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 36.06% 34.40% 38.37% 34.22% 30.64% 31.85% 25.26% -
ROE 7.42% 7.41% 8.19% 5.77% 8.47% 9.70% 9.62% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 18.17 18.37 16.64 5.28 6.45 6.20 6.50 18.67%
EPS 6.62 6.59 6.38 1.94 1.96 2.07 1.63 26.29%
DPS 2.25 2.30 2.40 1.00 1.00 0.95 0.70 21.47%
NAPS 0.8824 0.8525 0.7793 0.3114 0.2318 0.2027 0.1694 31.64%
Adjusted Per Share Value based on latest NOSH - 1,935,400
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 11.79 11.42 9.40 7.48 8.16 7.56 7.25 8.43%
EPS 4.25 3.93 3.60 2.55 2.48 2.40 1.82 15.17%
DPS 1.46 1.43 1.35 1.42 1.27 1.16 0.78 11.00%
NAPS 0.5726 0.5298 0.44 0.4415 0.2933 0.2471 0.1891 20.26%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.25 0.88 0.635 0.29 0.20 0.295 0.29 -
P/RPS 6.88 4.79 3.82 5.49 3.10 4.75 4.46 7.48%
P/EPS 19.09 13.93 9.95 16.15 10.19 15.01 17.79 1.18%
EY 5.24 7.18 10.05 6.19 9.81 6.66 5.62 -1.15%
DY 1.80 2.61 3.78 3.45 5.00 3.22 2.41 -4.74%
P/NAPS 1.42 1.03 0.81 0.93 0.86 1.46 1.71 -3.04%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 15/11/23 23/11/22 16/11/21 19/11/20 21/11/19 22/11/18 27/11/17 -
Price 1.24 1.12 0.705 0.27 0.245 0.265 0.295 -
P/RPS 6.82 6.10 4.24 5.12 3.80 4.27 4.54 7.01%
P/EPS 18.94 17.73 11.05 15.04 12.48 13.48 18.10 0.75%
EY 5.28 5.64 9.05 6.65 8.01 7.42 5.53 -0.76%
DY 1.81 2.05 3.40 3.70 4.08 3.58 2.37 -4.39%
P/NAPS 1.41 1.31 0.90 0.87 1.06 1.31 1.74 -3.44%

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