Highlights

[PTRANS] QoQ Cumulative 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 -     46.10%    YoY -     5.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 84,135 49,118 29,729 124,487 91,732 59,325 59.07%
  QoQ % 41.91% 71.29% 65.22% -76.12% 35.71% 54.63% -
  Horiz. % 201.25% 141.82% 82.79% 50.11% 209.84% 154.63% 100.00%
PBT 49,017 31,376 15,500 9,257 40,923 31,687 19,658 83.37%
  QoQ % 56.22% 102.43% 67.44% -77.38% 29.15% 61.19% -
  Horiz. % 249.35% 159.61% 78.85% 47.09% 208.17% 161.19% 100.00%
Tax -6,971 -2,585 1,255 -621 -914 -3,579 -652 381.85%
  QoQ % -169.67% -305.98% 302.09% 32.06% 74.46% -448.93% -
  Horiz. % 1,069.17% 396.47% -192.48% 95.25% 140.18% 548.93% 100.00%
NP 42,046 28,791 16,755 8,636 40,009 28,108 19,006 69.37%
  QoQ % 46.04% 71.84% 94.01% -78.41% 42.34% 47.89% -
  Horiz. % 221.22% 151.48% 88.16% 45.44% 210.51% 147.89% 100.00%
NP to SH 41,817 28,623 16,663 8,610 39,758 27,929 18,892 69.44%
  QoQ % 46.10% 71.78% 93.53% -78.34% 42.35% 47.84% -
  Horiz. % 221.35% 151.51% 88.20% 45.57% 210.45% 147.84% 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 55,344 32,363 21,093 84,478 63,624 40,319 54.09%
  QoQ % 39.76% 71.01% 53.43% -75.03% 32.78% 57.80% -
  Horiz. % 191.84% 137.27% 80.27% 52.32% 209.52% 157.80% 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 15,939 10,648 3,553 14,225 14,227 3,556 204.61%
  QoQ % 19.55% 49.69% 199.66% -75.02% -0.02% 300.00% -
  Horiz. % 535.70% 448.11% 299.37% 99.90% 399.93% 400.00% 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 % 5.77 % 4.85 % 2.57 % 12.03 % 8.47 % 6.35 % 10.89%
  QoQ % 28.60% 18.97% 88.72% -78.64% 42.03% 33.39% -
  Horiz. % 116.85% 90.87% 76.38% 40.47% 189.45% 133.39% 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 5.28 3.46 2.09 8.75 6.45 4.17 31.08%
  QoQ % 18.75% 52.60% 65.55% -76.11% 35.66% 54.68% -
  Horiz. % 150.36% 126.62% 82.97% 50.12% 209.83% 154.68% 100.00%
EPS 2.64 1.94 1.17 0.61 2.79 1.96 1.33 57.62%
  QoQ % 36.08% 65.81% 91.80% -78.14% 42.35% 47.37% -
  Horiz. % 198.50% 145.86% 87.97% 45.86% 209.77% 147.37% 100.00%
DPS 1.00 1.00 0.75 0.25 1.00 1.00 0.25 150.93%
  QoQ % 0.00% 33.33% 200.00% -75.00% 0.00% 300.00% -
  Horiz. % 400.00% 400.00% 300.00% 100.00% 400.00% 400.00% 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 13.04 7.61 4.61 19.30 14.22 9.20 59.03%
  QoQ % 41.95% 71.35% 65.08% -76.11% 35.72% 54.57% -
  Horiz. % 201.20% 141.74% 82.72% 50.11% 209.78% 154.57% 100.00%
EPS 6.48 4.44 2.58 1.33 6.16 4.33 2.93 69.34%
  QoQ % 45.95% 72.09% 93.98% -78.41% 42.26% 47.78% -
  Horiz. % 221.16% 151.54% 88.05% 45.39% 210.24% 147.78% 100.00%
DPS 2.95 2.47 1.65 0.55 2.21 2.21 0.55 204.86%
  QoQ % 19.43% 49.70% 200.00% -75.11% 0.00% 301.82% -
  Horiz. % 536.36% 449.09% 300.00% 100.00% 401.82% 401.82% 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 5.49 5.20 6.69 2.69 3.10 5.16 -13.46%
  QoQ % -24.41% 5.58% -22.27% 148.70% -13.23% -39.92% -
  Horiz. % 80.43% 106.40% 100.78% 129.65% 52.13% 60.08% 100.00%
P/EPS 11.85 16.15 15.34 23.11 8.41 10.19 16.19 -18.71%
  QoQ % -26.63% 5.28% -33.62% 174.79% -17.47% -37.06% -
  Horiz. % 73.19% 99.75% 94.75% 142.74% 51.95% 62.94% 100.00%
EY 8.44 6.19 6.52 4.33 11.89 9.81 6.18 22.98%
  QoQ % 36.35% -5.06% 50.58% -63.58% 21.20% 58.74% -
  Horiz. % 136.57% 100.16% 105.50% 70.06% 192.39% 158.74% 100.00%
DY 3.85 3.45 4.17 1.79 4.26 5.00 1.16 121.70%
  QoQ % 11.59% -17.27% 132.96% -57.98% -14.80% 331.03% -
  Horiz. % 331.90% 297.41% 359.48% 154.31% 367.24% 431.03% 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 5.12 7.95 9.08 2.46 3.80 4.68 106.53%
  QoQ % 172.66% -35.60% -12.44% 269.11% -35.26% -18.80% -
  Horiz. % 298.29% 109.40% 169.87% 194.02% 52.56% 81.20% 100.00%
P/EPS 39.87 15.04 23.43 31.37 7.69 12.48 14.69 93.99%
  QoQ % 165.09% -35.81% -25.31% 307.93% -38.38% -15.04% -
  Horiz. % 271.41% 102.38% 159.50% 213.55% 52.35% 84.96% 100.00%
EY 2.51 6.65 4.27 3.19 13.00 8.01 6.81 -48.44%
  QoQ % -62.26% 55.74% 33.86% -75.46% 62.30% 17.62% -
  Horiz. % 36.86% 97.65% 62.70% 46.84% 190.90% 117.62% 100.00%
DY 1.14 3.70 2.73 1.32 4.65 4.08 1.28 -7.40%
  QoQ % -69.19% 35.53% 106.82% -71.61% 13.97% 218.75% -
  Horiz. % 89.06% 289.06% 213.28% 103.13% 363.28% 318.75% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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