Highlights

[PTRANS] QoQ Annualized Quarter Result on 2019-06-30 [#2]

Stock [PTRANS]: PERAK TRANSIT BHD
Announcement Date 22-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     11.80%    YoY -     1.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 118,916 124,487 122,309 118,650 113,884 114,292 113,397 3.22%
  QoQ % -4.48% 1.78% 3.08% 4.18% -0.36% 0.79% -
  Horiz. % 104.87% 109.78% 107.86% 104.63% 100.43% 100.79% 100.00%
PBT 37,028 40,923 42,249 39,316 35,224 32,792 31,470 11.44%
  QoQ % -9.52% -3.14% 7.46% 11.62% 7.42% 4.20% -
  Horiz. % 117.66% 130.04% 134.25% 124.93% 111.93% 104.20% 100.00%
Tax -2,484 -914 -4,772 -1,304 -1,244 3,090 4,648 -
  QoQ % -171.77% 80.85% -265.95% -4.82% -140.26% -33.52% -
  Horiz. % -53.44% -19.66% -102.67% -28.06% -26.76% 66.48% 100.00%
NP 34,544 40,009 37,477 38,012 33,980 35,882 36,118 -2.93%
  QoQ % -13.66% 6.76% -1.41% 11.87% -5.30% -0.66% -
  Horiz. % 95.64% 110.77% 103.76% 105.24% 94.08% 99.34% 100.00%
NP to SH 34,440 39,758 37,238 37,784 33,796 35,692 35,930 -2.78%
  QoQ % -13.38% 6.77% -1.44% 11.80% -5.31% -0.66% -
  Horiz. % 95.85% 110.65% 103.64% 105.16% 94.06% 99.34% 100.00%
Tax Rate 6.71 % 2.23 % 11.29 % 3.32 % 3.53 % -9.42 % -14.77 % -
  QoQ % 200.90% -80.25% 240.06% -5.95% 137.47% 36.22% -
  Horiz. % -45.43% -15.10% -76.44% -22.48% -23.90% 63.78% 100.00%
Total Cost 84,372 84,478 84,832 80,638 79,904 78,410 77,278 6.02%
  QoQ % -0.13% -0.42% 5.20% 0.92% 1.91% 1.46% -
  Horiz. % 109.18% 109.32% 109.77% 104.35% 103.40% 101.46% 100.00%
Net Worth 335,443 330,598 329,800 297,645 287,259 295,944 277,847 13.37%
  QoQ % 1.47% 0.24% 10.80% 3.62% -2.93% 6.51% -
  Horiz. % 120.73% 118.99% 118.70% 107.13% 103.39% 106.51% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 14,213 14,225 18,970 7,113 14,227 13,199 17,362 -12.48%
  QoQ % -0.08% -25.01% 166.67% -50.00% 7.79% -23.98% -
  Horiz. % 81.86% 81.93% 109.26% 40.97% 81.94% 76.02% 100.00%
Div Payout % 41.27 % 35.78 % 50.94 % 18.83 % 42.10 % 36.98 % 48.32 % -9.97%
  QoQ % 15.34% -29.76% 170.53% -55.27% 13.85% -23.47% -
  Horiz. % 85.41% 74.05% 105.42% 38.97% 87.13% 76.53% 100.00%
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 335,443 330,598 329,800 297,645 287,259 295,944 277,847 13.37%
  QoQ % 1.47% 0.24% 10.80% 3.62% -2.93% 6.51% -
  Horiz. % 120.73% 118.99% 118.70% 107.13% 103.39% 106.51% 100.00%
NOSH 1,421,369 1,422,539 1,422,780 1,422,780 1,422,780 1,389,413 1,370,734 2.45%
  QoQ % -0.08% -0.02% 0.00% 0.00% 2.40% 1.36% -
  Horiz. % 103.69% 103.78% 103.80% 103.80% 103.80% 101.36% 100.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 29.05 % 32.14 % 30.64 % 32.04 % 29.84 % 31.40 % 31.85 % -5.94%
  QoQ % -9.61% 4.90% -4.37% 7.37% -4.97% -1.41% -
  Horiz. % 91.21% 100.91% 96.20% 100.60% 93.69% 98.59% 100.00%
ROE 10.27 % 12.03 % 11.29 % 12.69 % 11.76 % 12.06 % 12.93 % -14.22%
  QoQ % -14.63% 6.55% -11.03% 7.91% -2.49% -6.73% -
  Horiz. % 79.43% 93.04% 87.32% 98.14% 90.95% 93.27% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 8.37 8.75 8.60 8.34 8.00 8.23 8.27 0.80%
  QoQ % -4.34% 1.74% 3.12% 4.25% -2.79% -0.48% -
  Horiz. % 101.21% 105.80% 103.99% 100.85% 96.74% 99.52% 100.00%
EPS 2.44 2.79 2.61 2.66 2.36 2.69 2.76 -7.88%
  QoQ % -12.54% 6.90% -1.88% 12.71% -12.27% -2.54% -
  Horiz. % 88.41% 101.09% 94.57% 96.38% 85.51% 97.46% 100.00%
DPS 1.00 1.00 1.33 0.50 1.00 0.95 1.27 -14.72%
  QoQ % 0.00% -24.81% 166.00% -50.00% 5.26% -25.20% -
  Horiz. % 78.74% 78.74% 104.72% 39.37% 78.74% 74.80% 100.00%
NAPS 0.2360 0.2324 0.2318 0.2092 0.2019 0.2130 0.2027 10.66%
  QoQ % 1.55% 0.26% 10.80% 3.62% -5.21% 5.08% -
  Horiz. % 116.43% 114.65% 114.36% 103.21% 99.61% 105.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 645,133
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 18.43 19.30 18.96 18.39 17.65 17.72 17.58 3.19%
  QoQ % -4.51% 1.79% 3.10% 4.19% -0.40% 0.80% -
  Horiz. % 104.84% 109.78% 107.85% 104.61% 100.40% 100.80% 100.00%
EPS 5.34 6.16 5.77 5.86 5.24 5.53 5.57 -2.77%
  QoQ % -13.31% 6.76% -1.54% 11.83% -5.24% -0.72% -
  Horiz. % 95.87% 110.59% 103.59% 105.21% 94.08% 99.28% 100.00%
DPS 2.20 2.21 2.94 1.10 2.21 2.05 2.69 -12.54%
  QoQ % -0.45% -24.83% 167.27% -50.23% 7.80% -23.79% -
  Horiz. % 81.78% 82.16% 109.29% 40.89% 82.16% 76.21% 100.00%
NAPS 0.5200 0.5124 0.5112 0.4614 0.4453 0.4587 0.4307 13.37%
  QoQ % 1.48% 0.23% 10.79% 3.62% -2.92% 6.50% -
  Horiz. % 120.73% 118.97% 118.69% 107.13% 103.39% 106.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.1400 0.2350 0.2000 0.2150 0.2350 0.2350 0.2950 -
P/RPS 1.67 2.69 2.33 2.58 2.94 2.86 3.57 -39.71%
  QoQ % -37.92% 15.45% -9.69% -12.24% 2.80% -19.89% -
  Horiz. % 46.78% 75.35% 65.27% 72.27% 82.35% 80.11% 100.00%
P/EPS 5.78 8.41 7.64 8.10 9.89 9.15 11.25 -35.83%
  QoQ % -31.27% 10.08% -5.68% -18.10% 8.09% -18.67% -
  Horiz. % 51.38% 74.76% 67.91% 72.00% 87.91% 81.33% 100.00%
EY 17.31 11.89 13.09 12.35 10.11 10.93 8.89 55.87%
  QoQ % 45.58% -9.17% 5.99% 22.16% -7.50% 22.95% -
  Horiz. % 194.71% 133.75% 147.24% 138.92% 113.72% 122.95% 100.00%
DY 7.14 4.26 6.67 2.33 4.26 4.04 4.29 40.40%
  QoQ % 67.61% -36.13% 186.27% -45.31% 5.45% -5.83% -
  Horiz. % 166.43% 99.30% 155.48% 54.31% 99.30% 94.17% 100.00%
P/NAPS 0.59 1.01 0.86 1.03 1.16 1.10 1.46 -45.31%
  QoQ % -41.58% 17.44% -16.50% -11.21% 5.45% -24.66% -
  Horiz. % 40.41% 69.18% 58.90% 70.55% 79.45% 75.34% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 20/05/20 25/02/20 21/11/19 22/08/19 23/05/19 21/02/19 22/11/18 -
Price 0.1900 0.2150 0.2450 0.1950 0.1950 0.2500 0.2650 -
P/RPS 2.27 2.46 2.85 2.34 2.44 3.04 3.20 -20.44%
  QoQ % -7.72% -13.68% 21.79% -4.10% -19.74% -5.00% -
  Horiz. % 70.94% 76.88% 89.06% 73.12% 76.25% 95.00% 100.00%
P/EPS 7.84 7.69 9.36 7.34 8.21 9.73 10.11 -15.58%
  QoQ % 1.95% -17.84% 27.52% -10.60% -15.62% -3.76% -
  Horiz. % 77.55% 76.06% 92.58% 72.60% 81.21% 96.24% 100.00%
EY 12.75 13.00 10.68 13.62 12.18 10.28 9.89 18.43%
  QoQ % -1.92% 21.72% -21.59% 11.82% 18.48% 3.94% -
  Horiz. % 128.92% 131.45% 107.99% 137.71% 123.15% 103.94% 100.00%
DY 5.26 4.65 5.44 2.56 5.13 3.80 4.78 6.58%
  QoQ % 13.12% -14.52% 112.50% -50.10% 35.00% -20.50% -
  Horiz. % 110.04% 97.28% 113.81% 53.56% 107.32% 79.50% 100.00%
P/NAPS 0.81 0.93 1.06 0.93 0.97 1.17 1.31 -27.40%
  QoQ % -12.90% -12.26% 13.98% -4.12% -17.09% -10.69% -
  Horiz. % 61.83% 70.99% 80.92% 70.99% 74.05% 89.31% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


TOP ARTICLES

1. Why is Mr Ooi Teck Bee’s Rm 1.16 target for Hiap Teck easily achievable? Koon Yew Yin Koon Yew Yin's Blog
2. Opportunities abound for Hong Kong construction sector Good Articles to Share
3. Reposted article: THE IMPORTANCE OF DIVERSIFICATION (Calvin Tan) This is a 3rd posting to warn about Black Swan event THE INVESTMENT APPROACH OF CALVIN TAN
4. PublicInvest Research Headlines - 25 Oct 2021 PublicInvest Research
5. Moscow decries U.S. move to call Russians 'homeless' for visa purposes Good Articles to Share
6. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 SUPER BULL STOCKS -Super Positive Momentum Stocks - FOR SEE_Research
7. As outbreak worsens, Covid-19 cases in eastern Europe near 20 million Good Articles to Share
8. Biden sparks confusion with commitment to Taiwan’s defence if Beijing attacks Good Articles to Share
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

415  465  583  824 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.77+0.015 
 MINETEC-PA 0.035+0.035 
 AT 0.055-0.005 
 FITTERS 0.435+0.02 
 MTRONIC 0.025-0.005 
 MYEG 1.09+0.05 
 LKL 0.125-0.01 
 NWP 0.275-0.015 
 KANGER 0.050.00 
 OPCOM 1.29-0.04 
PARTNERS & BROKERS