Highlights

[PTRANS] QoQ Annualized Quarter Result on 2020-12-31 [#4]

Stock [PTRANS]: PERAK TRANSIT BHD
Announcement Date 23-Feb-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Dec-2020  [#4]
Profit Trend QoQ -     9.57%    YoY -     5.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 119,394 112,180 98,236 118,916 124,487 122,309 118,650 0.42%
  QoQ % 6.43% 14.19% -17.39% -4.48% 1.78% 3.08% -
  Horiz. % 100.63% 94.55% 82.79% 100.22% 104.92% 103.08% 100.00%
PBT 49,017 41,834 31,000 37,028 40,923 42,249 39,316 15.76%
  QoQ % 17.17% 34.95% -16.28% -9.52% -3.14% 7.46% -
  Horiz. % 124.67% 106.41% 78.85% 94.18% 104.09% 107.46% 100.00%
Tax -6,971 -3,446 2,510 -2,484 -914 -4,772 -1,304 204.19%
  QoQ % -102.25% -237.32% 201.05% -171.77% 80.85% -265.95% -
  Horiz. % 534.59% 264.31% -192.48% 190.49% 70.09% 365.95% 100.00%
NP 42,046 38,388 33,510 34,544 40,009 37,477 38,012 6.92%
  QoQ % 9.53% 14.56% -2.99% -13.66% 6.76% -1.41% -
  Horiz. % 110.61% 100.99% 88.16% 90.88% 105.25% 98.59% 100.00%
NP to SH 41,817 38,164 33,326 34,440 39,758 37,238 37,784 6.96%
  QoQ % 9.57% 14.52% -3.23% -13.38% 6.77% -1.44% -
  Horiz. % 110.67% 101.01% 88.20% 91.15% 105.22% 98.56% 100.00%
Tax Rate 14.22 % 8.24 % -8.10 % 6.71 % 2.23 % 11.29 % 3.32 % 162.58%
  QoQ % 72.57% 201.73% -220.72% 200.90% -80.25% 240.06% -
  Horiz. % 428.31% 248.19% -243.98% 202.11% 67.17% 340.06% 100.00%
Total Cost 77,348 73,792 64,726 84,372 84,478 84,832 80,638 -2.73%
  QoQ % 4.82% 14.01% -23.28% -0.13% -0.42% 5.20% -
  Horiz. % 95.92% 91.51% 80.27% 104.63% 104.76% 105.20% 100.00%
Net Worth 563,825 496,342 343,302 335,443 330,598 329,800 297,645 52.80%
  QoQ % 13.60% 44.58% 2.34% 1.47% 0.24% 10.80% -
  Horiz. % 189.43% 166.76% 115.34% 112.70% 111.07% 110.80% 100.00%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 19,054 21,252 21,296 14,213 14,225 18,970 7,113 92.29%
  QoQ % -10.34% -0.21% 49.83% -0.08% -25.01% 166.67% -
  Horiz. % 267.85% 298.74% 299.37% 199.80% 199.97% 266.67% 100.00%
Div Payout % 45.57 % 55.69 % 63.90 % 41.27 % 35.78 % 50.94 % 18.83 % 79.77%
  QoQ % -18.17% -12.85% 54.83% 15.34% -29.76% 170.53% -
  Horiz. % 242.01% 295.75% 339.35% 219.17% 190.02% 270.53% 100.00%
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 563,825 496,342 343,302 335,443 330,598 329,800 297,645 52.80%
  QoQ % 13.60% 44.58% 2.34% 1.47% 0.24% 10.80% -
  Horiz. % 189.43% 166.76% 115.34% 112.70% 111.07% 110.80% 100.00%
NOSH 1,905,459 1,593,908 1,419,780 1,421,369 1,422,539 1,422,780 1,422,780 21.39%
  QoQ % 19.55% 12.26% -0.11% -0.08% -0.02% 0.00% -
  Horiz. % 133.93% 112.03% 99.79% 99.90% 99.98% 100.00% 100.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 35.22 % 34.22 % 34.11 % 29.05 % 32.14 % 30.64 % 32.04 % 6.48%
  QoQ % 2.92% 0.32% 17.42% -9.61% 4.90% -4.37% -
  Horiz. % 109.93% 106.80% 106.46% 90.67% 100.31% 95.63% 100.00%
ROE 7.42 % 7.69 % 9.71 % 10.27 % 12.03 % 11.29 % 12.69 % -29.96%
  QoQ % -3.51% -20.80% -5.45% -14.63% 6.55% -11.03% -
  Horiz. % 58.47% 60.60% 76.52% 80.93% 94.80% 88.97% 100.00%
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 6.27 7.04 6.92 8.37 8.75 8.60 8.34 -17.25%
  QoQ % -10.94% 1.73% -17.32% -4.34% 1.74% 3.12% -
  Horiz. % 75.18% 84.41% 82.97% 100.36% 104.92% 103.12% 100.00%
EPS 2.64 2.59 2.34 2.44 2.79 2.61 2.66 -0.50%
  QoQ % 1.93% 10.68% -4.10% -12.54% 6.90% -1.88% -
  Horiz. % 99.25% 97.37% 87.97% 91.73% 104.89% 98.12% 100.00%
DPS 1.00 1.33 1.50 1.00 1.00 1.33 0.50 58.41%
  QoQ % -24.81% -11.33% 50.00% 0.00% -24.81% 166.00% -
  Horiz. % 200.00% 266.00% 300.00% 200.00% 200.00% 266.00% 100.00%
NAPS 0.2959 0.3114 0.2418 0.2360 0.2324 0.2318 0.2092 25.87%
  QoQ % -4.98% 28.78% 2.46% 1.55% 0.26% 10.80% -
  Horiz. % 141.44% 148.85% 115.58% 112.81% 111.09% 110.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 645,133
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 18.51 17.39 15.23 18.43 19.30 18.96 18.39 0.43%
  QoQ % 6.44% 14.18% -17.36% -4.51% 1.79% 3.10% -
  Horiz. % 100.65% 94.56% 82.82% 100.22% 104.95% 103.10% 100.00%
EPS 6.48 5.92 5.17 5.34 6.16 5.77 5.86 6.90%
  QoQ % 9.46% 14.51% -3.18% -13.31% 6.76% -1.54% -
  Horiz. % 110.58% 101.02% 88.23% 91.13% 105.12% 98.46% 100.00%
DPS 2.95 3.29 3.30 2.20 2.21 2.94 1.10 92.45%
  QoQ % -10.33% -0.30% 50.00% -0.45% -24.83% 167.27% -
  Horiz. % 268.18% 299.09% 300.00% 200.00% 200.91% 267.27% 100.00%
NAPS 0.8740 0.7694 0.5321 0.5200 0.5124 0.5112 0.4614 52.80%
  QoQ % 13.60% 44.60% 2.33% 1.48% 0.23% 10.79% -
  Horiz. % 189.42% 166.75% 115.32% 112.70% 111.05% 110.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.2600 0.2900 0.1800 0.1400 0.2350 0.2000 0.2150 -
P/RPS 4.15 4.12 2.60 1.67 2.69 2.33 2.58 37.09%
  QoQ % 0.73% 58.46% 55.69% -37.92% 15.45% -9.69% -
  Horiz. % 160.85% 159.69% 100.78% 64.73% 104.26% 90.31% 100.00%
P/EPS 11.85 12.11 7.67 5.78 8.41 7.64 8.10 28.72%
  QoQ % -2.15% 57.89% 32.70% -31.27% 10.08% -5.68% -
  Horiz. % 146.30% 149.51% 94.69% 71.36% 103.83% 94.32% 100.00%
EY 8.44 8.26 13.04 17.31 11.89 13.09 12.35 -22.32%
  QoQ % 2.18% -36.66% -24.67% 45.58% -9.17% 5.99% -
  Horiz. % 68.34% 66.88% 105.59% 140.16% 96.28% 105.99% 100.00%
DY 3.85 4.60 8.33 7.14 4.26 6.67 2.33 39.55%
  QoQ % -16.30% -44.78% 16.67% 67.61% -36.13% 186.27% -
  Horiz. % 165.24% 197.42% 357.51% 306.44% 182.83% 286.27% 100.00%
P/NAPS 0.88 0.93 0.74 0.59 1.01 0.86 1.03 -9.92%
  QoQ % -5.38% 25.68% 25.42% -41.58% 17.44% -16.50% -
  Horiz. % 85.44% 90.29% 71.84% 57.28% 98.06% 83.50% 100.00%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date - 19/11/20 19/08/20 20/05/20 25/02/20 21/11/19 22/08/19 -
Price 0.8750 0.2700 0.2750 0.1900 0.2150 0.2450 0.1950 -
P/RPS 13.96 3.84 3.97 2.27 2.46 2.85 2.34 227.16%
  QoQ % 263.54% -3.27% 74.89% -7.72% -13.68% 21.79% -
  Horiz. % 596.58% 164.10% 169.66% 97.01% 105.13% 121.79% 100.00%
P/EPS 39.87 11.28 11.72 7.84 7.69 9.36 7.34 207.43%
  QoQ % 253.46% -3.75% 49.49% 1.95% -17.84% 27.52% -
  Horiz. % 543.19% 153.68% 159.67% 106.81% 104.77% 127.52% 100.00%
EY 2.51 8.87 8.54 12.75 13.00 10.68 13.62 -67.45%
  QoQ % -71.70% 3.86% -33.02% -1.92% 21.72% -21.59% -
  Horiz. % 18.43% 65.12% 62.70% 93.61% 95.45% 78.41% 100.00%
DY 1.14 4.94 5.45 5.26 4.65 5.44 2.56 -41.54%
  QoQ % -76.92% -9.36% 3.61% 13.12% -14.52% 112.50% -
  Horiz. % 44.53% 192.97% 212.89% 205.47% 181.64% 212.50% 100.00%
P/NAPS 2.96 0.87 1.14 0.81 0.93 1.06 0.93 115.62%
  QoQ % 240.23% -23.68% 40.74% -12.90% -12.26% 13.98% -
  Horiz. % 318.28% 93.55% 122.58% 87.10% 100.00% 113.98% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

327  588  582 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINDA 0.175+0.055 
 LUSTER 0.22-0.025 
 CNI 0.215+0.02 
 FOCUS-WD 0.010.00 
 BJCORP 0.40-0.03 
 DNEX 0.82+0.005 
 PERMAJU 0.18-0.01 
 FOCUS 0.405-0.055 
 KTG 0.245-0.015 
 LUSTER-WA 0.125-0.03 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS