[PTRANS] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[PTRANS] PERAK TRANSIT BERHAD
Announcement Date
20-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 0.4%
YoY- 11.84%
Quarter Report
Latest QR
Upcoming QR
PTRANS's Result
PTRANS's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 177,646 143,781 125,117 125,745 116,647 106,074 97,589 10.49%
PBT 85,611 69,433 57,665 41,374 35,876 27,771 28,259 20.27%
Tax -24,685 -15,358 -10,849 -1,224 17 3,594 -4,740 31.64%
NP 60,926 54,075 46,816 40,150 35,893 31,365 23,519 17.18%
-
NP to SH 60,909 54,053 46,608 39,919 35,694 31,191 23,332 17.33%
-
Tax Rate 28.83% 22.12% 18.81% 2.96% -0.05% -12.94% 16.77% -
Total Cost 116,720 89,706 78,301 85,595 80,754 74,709 74,070 7.87%
-
Net Worth 607,916 513,182 477,700 335,443 287,259 221,568 204,587 19.89%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 20,887 20,501 16,161 14,224 8,354 13,558 3,632 33.83%
Div Payout % 34.29% 37.93% 34.68% 35.63% 23.41% 43.47% 15.57% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 607,916 513,182 477,700 335,443 287,259 221,568 204,587 19.89%
NOSH 732,066 645,134 645,133 1,422,780 1,422,780 1,267,399 1,142,948 -7.15%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 34.30% 37.61% 37.42% 31.93% 30.77% 29.57% 24.10% -
ROE 10.02% 10.53% 9.76% 11.90% 12.43% 14.08% 11.40% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 24.93 22.65 19.71 8.85 8.20 8.42 8.54 19.53%
EPS 8.55 8.52 7.34 2.81 2.51 2.47 2.04 26.96%
DPS 2.93 3.23 2.55 1.00 0.59 1.08 0.32 44.61%
NAPS 0.8532 0.8085 0.7526 0.236 0.2019 0.1758 0.179 29.71%
Adjusted Per Share Value based on latest NOSH - 1,422,780
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 15.80 12.79 11.13 11.19 10.38 9.44 8.68 10.49%
EPS 5.42 4.81 4.15 3.55 3.17 2.77 2.08 17.29%
DPS 1.86 1.82 1.44 1.27 0.74 1.21 0.32 34.07%
NAPS 0.5407 0.4565 0.4249 0.2984 0.2555 0.1971 0.182 19.88%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.03 0.60 0.79 0.14 0.235 0.265 0.26 -
P/RPS 4.13 2.65 4.01 1.58 2.87 3.15 3.05 5.17%
P/EPS 12.05 7.05 10.76 4.98 9.37 10.71 12.74 -0.92%
EY 8.30 14.19 9.29 20.06 10.68 9.34 7.85 0.93%
DY 2.85 5.38 3.22 7.14 2.50 4.06 1.22 15.18%
P/NAPS 1.21 0.74 1.05 0.59 1.16 1.51 1.45 -2.96%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 22/05/23 23/05/22 25/05/21 20/05/20 23/05/19 01/11/18 25/05/17 -
Price 1.08 0.735 0.665 0.19 0.195 0.255 0.285 -
P/RPS 4.33 3.24 3.37 2.15 2.38 3.03 3.34 4.41%
P/EPS 12.63 8.63 9.06 6.77 7.77 10.30 13.96 -1.65%
EY 7.92 11.59 11.04 14.78 12.87 9.71 7.16 1.69%
DY 2.71 4.39 3.83 5.26 3.01 4.22 1.12 15.85%
P/NAPS 1.27 0.91 0.88 0.81 0.97 1.45 1.59 -3.67%

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