[PTRANS] YoY TTM 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- 11.46%
YoY- 16.76%
Quarter Report
Latest QR
Upcoming QR
PTRANS's Result
PTRANS's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 170,395 177,646 143,781 125,117 125,745 116,647 106,074 8.21%
PBT 81,246 85,611 69,433 57,665 41,374 35,876 27,771 19.57%
Tax -13,620 -24,685 -15,358 -10,849 -1,224 17 3,594 -
NP 67,626 60,926 54,075 46,816 40,150 35,893 31,365 13.64%
-
NP to SH 67,600 60,909 54,053 46,608 39,919 35,694 31,191 13.74%
-
Tax Rate 16.76% 28.83% 22.12% 18.81% 2.96% -0.05% -12.94% -
Total Cost 102,769 116,720 89,706 78,301 85,595 80,754 74,709 5.45%
-
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 24,616 20,887 20,501 16,161 14,224 8,354 13,558 10.44%
Div Payout % 36.41% 34.29% 37.93% 34.68% 35.63% 23.41% 43.47% -
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 39.69% 34.30% 37.61% 37.42% 31.93% 30.77% 29.57% -
ROE 10.26% 10.02% 10.53% 9.76% 11.90% 12.43% 14.08% -
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 15.52 24.93 22.65 19.71 8.85 8.20 8.42 10.71%
EPS 6.16 8.55 8.52 7.34 2.81 2.51 2.47 16.43%
DPS 2.24 2.93 3.23 2.55 1.00 0.59 1.08 12.91%
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 15.16 15.80 12.79 11.13 11.19 10.38 9.44 8.20%
EPS 6.01 5.42 4.81 4.15 3.55 3.17 2.77 13.76%
DPS 2.19 1.86 1.82 1.44 1.27 0.74 1.21 10.38%
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 5.09 4.13 2.65 4.01 1.58 2.87 3.15 8.31%
P/EPS 12.83 12.05 7.05 10.76 4.98 9.37 10.71 3.05%
EY 7.80 8.30 14.19 9.29 20.06 10.68 9.34 -2.95%
DY 2.84 2.85 5.38 3.22 7.14 2.50 4.06 -5.77%
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 4.57 4.33 3.24 3.37 2.15 2.38 3.03 7.08%
P/EPS 11.53 12.63 8.63 9.06 6.77 7.77 10.30 1.89%
EY 8.67 7.92 11.59 11.04 14.78 12.87 9.71 -1.86%
DY 3.16 2.71 4.39 3.83 5.26 3.01 4.22 -4.70%
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