Highlights

[PTRANS] QoQ Cumulative Quarter Result on 2017-03-31 [#1]

Stock [PTRANS]: PERAK TRANSIT BHD
Announcement Date 25-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -71.78%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 106,766 81,520 55,028 26,808 90,180 62,698 37,929 98.99%
  QoQ % 30.97% 48.14% 105.27% -70.27% 43.83% 65.30% -
  Horiz. % 281.49% 214.93% 145.08% 70.68% 237.76% 165.30% 100.00%
PBT 30,482 25,149 17,455 8,433 25,268 16,479 9,005 124.94%
  QoQ % 21.21% 44.08% 106.98% -66.63% 53.33% 83.00% -
  Horiz. % 338.50% 279.28% 193.84% 93.65% 280.60% 183.00% 100.00%
Tax -1,467 -4,556 -3,565 -2,299 -3,543 -2,649 -1,789 -12.36%
  QoQ % 67.80% -27.80% -55.07% 35.11% -33.75% -48.07% -
  Horiz. % 82.00% 254.67% 199.27% 128.51% 198.04% 148.07% 100.00%
NP 29,015 20,593 13,890 6,134 21,725 13,830 7,216 152.22%
  QoQ % 40.90% 48.26% 126.44% -71.77% 57.09% 91.66% -
  Horiz. % 402.09% 285.38% 192.49% 85.01% 301.07% 191.66% 100.00%
NP to SH 28,831 20,458 13,804 6,087 21,567 13,740 7,163 152.39%
  QoQ % 40.93% 48.20% 126.78% -71.78% 56.97% 91.82% -
  Horiz. % 402.50% 285.61% 192.71% 84.98% 301.09% 191.82% 100.00%
Tax Rate 4.81 % 18.12 % 20.42 % 27.26 % 14.02 % 16.08 % 19.87 % -61.06%
  QoQ % -73.45% -11.26% -25.09% 94.44% -12.81% -19.07% -
  Horiz. % 24.21% 91.19% 102.77% 137.19% 70.56% 80.93% 100.00%
Total Cost 77,751 60,927 41,138 20,674 68,455 48,868 30,713 85.43%
  QoQ % 27.61% 48.10% 98.98% -69.80% 40.08% 59.11% -
  Horiz. % 253.15% 198.38% 133.94% 67.31% 222.89% 159.11% 100.00%
Net Worth 219,279 212,612 209,388 204,587 150,229 157,859 130,338 41.32%
  QoQ % 3.14% 1.54% 2.35% 36.18% -4.83% 21.11% -
  Horiz. % 168.24% 163.12% 160.65% 156.97% 115.26% 121.11% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 8,801 8,785 5,143 2,285 4,106 4,310 - -
  QoQ % 0.18% 70.82% 125.00% -44.33% -4.72% 0.00% -
  Horiz. % 204.20% 203.84% 119.33% 53.04% 95.28% 100.00% -
Div Payout % 30.53 % 42.94 % 37.26 % 37.55 % 19.04 % 31.37 % - % -
  QoQ % -28.90% 15.24% -0.77% 97.22% -39.31% 0.00% -
  Horiz. % 97.32% 136.88% 118.78% 119.70% 60.69% 100.00% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 219,279 212,612 209,388 204,587 150,229 157,859 130,338 41.32%
  QoQ % 3.14% 1.54% 2.35% 36.18% -4.83% 21.11% -
  Horiz. % 168.24% 163.12% 160.65% 156.97% 115.26% 121.11% 100.00%
NOSH 1,257,337 1,255,092 1,142,948 1,142,948 855,521 897,948 702,254 47.29%
  QoQ % 0.18% 9.81% 0.00% 33.60% -4.72% 27.87% -
  Horiz. % 179.04% 178.72% 162.75% 162.75% 121.82% 127.87% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 27.18 % 25.26 % 25.24 % 22.88 % 24.09 % 22.06 % 19.03 % 26.74%
  QoQ % 7.60% 0.08% 10.31% -5.02% 9.20% 15.92% -
  Horiz. % 142.83% 132.74% 132.63% 120.23% 126.59% 115.92% 100.00%
ROE 13.15 % 9.62 % 6.59 % 2.98 % 14.36 % 8.70 % 5.50 % 78.52%
  QoQ % 36.69% 45.98% 121.14% -79.25% 65.06% 58.18% -
  Horiz. % 239.09% 174.91% 119.82% 54.18% 261.09% 158.18% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 8.49 6.50 4.81 2.35 10.54 6.98 5.40 35.10%
  QoQ % 30.62% 35.14% 104.68% -77.70% 51.00% 29.26% -
  Horiz. % 157.22% 120.37% 89.07% 43.52% 195.19% 129.26% 100.00%
EPS 2.29 1.63 1.22 0.54 2.23 1.54 1.02 71.21%
  QoQ % 40.49% 33.61% 125.93% -75.78% 44.81% 50.98% -
  Horiz. % 224.51% 159.80% 119.61% 52.94% 218.63% 150.98% 100.00%
DPS 0.70 0.70 0.45 0.20 0.48 0.48 0.00 -
  QoQ % 0.00% 55.56% 125.00% -58.33% 0.00% 0.00% -
  Horiz. % 145.83% 145.83% 93.75% 41.67% 100.00% 100.00% -
NAPS 0.1744 0.1694 0.1832 0.1790 0.1756 0.1758 0.1856 -4.05%
  QoQ % 2.95% -7.53% 2.35% 1.94% -0.11% -5.28% -
  Horiz. % 93.97% 91.27% 98.71% 96.44% 94.61% 94.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 645,133
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 16.55 12.64 8.53 4.16 13.98 9.72 5.88 98.97%
  QoQ % 30.93% 48.18% 105.05% -70.24% 43.83% 65.31% -
  Horiz. % 281.46% 214.97% 145.07% 70.75% 237.76% 165.31% 100.00%
EPS 4.47 3.17 2.14 0.94 3.34 2.13 1.11 152.48%
  QoQ % 41.01% 48.13% 127.66% -71.86% 56.81% 91.89% -
  Horiz. % 402.70% 285.59% 192.79% 84.68% 300.90% 191.89% 100.00%
DPS 1.36 1.36 0.80 0.35 0.64 0.67 0.00 -
  QoQ % 0.00% 70.00% 128.57% -45.31% -4.48% 0.00% -
  Horiz. % 202.99% 202.99% 119.40% 52.24% 95.52% 100.00% -
NAPS 0.3399 0.3296 0.3246 0.3171 0.2329 0.2447 0.2020 41.34%
  QoQ % 3.12% 1.54% 2.37% 36.15% -4.82% 21.14% -
  Horiz. % 168.27% 163.17% 160.69% 156.98% 115.30% 121.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 - - -
Price 0.2800 0.2900 0.3150 0.2600 0.1600 0.0000 0.0000 -
P/RPS 3.30 4.46 6.54 11.08 1.52 0.00 0.00 -
  QoQ % -26.01% -31.80% -40.97% 628.95% 0.00% 0.00% -
  Horiz. % 217.11% 293.42% 430.26% 728.95% 100.00% - -
P/EPS 12.21 17.79 26.08 48.82 6.35 0.00 0.00 -
  QoQ % -31.37% -31.79% -46.58% 668.82% 0.00% 0.00% -
  Horiz. % 192.28% 280.16% 410.71% 768.82% 100.00% - -
EY 8.19 5.62 3.83 2.05 15.76 0.00 0.00 -
  QoQ % 45.73% 46.74% 86.83% -86.99% 0.00% 0.00% -
  Horiz. % 51.97% 35.66% 24.30% 13.01% 100.00% - -
DY 2.50 2.41 1.43 0.77 3.00 0.00 0.00 -
  QoQ % 3.73% 68.53% 85.71% -74.33% 0.00% 0.00% -
  Horiz. % 83.33% 80.33% 47.67% 25.67% 100.00% - -
P/NAPS 1.61 1.71 1.72 1.45 0.91 0.00 0.00 -
  QoQ % -5.85% -0.58% 18.62% 59.34% 0.00% 0.00% -
  Horiz. % 176.92% 187.91% 189.01% 159.34% 100.00% - -
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 27/11/17 24/08/17 25/05/17 23/02/17 17/11/16 - -
Price 0.3050 0.2950 0.3200 0.2850 0.1650 0.1600 0.0000 -
P/RPS 3.59 4.54 6.65 12.15 1.57 2.29 0.00 -
  QoQ % -20.93% -31.73% -45.27% 673.89% -31.44% 0.00% -
  Horiz. % 156.77% 198.25% 290.39% 530.57% 68.56% 100.00% -
P/EPS 13.30 18.10 26.50 53.51 6.55 10.46 0.00 -
  QoQ % -26.52% -31.70% -50.48% 716.95% -37.38% 0.00% -
  Horiz. % 127.15% 173.04% 253.35% 511.57% 62.62% 100.00% -
EY 7.52 5.53 3.77 1.87 15.28 9.56 0.00 -
  QoQ % 35.99% 46.68% 101.60% -87.76% 59.83% 0.00% -
  Horiz. % 78.66% 57.85% 39.44% 19.56% 159.83% 100.00% -
DY 2.30 2.37 1.41 0.70 2.91 3.00 0.00 -
  QoQ % -2.95% 68.09% 101.43% -75.95% -3.00% 0.00% -
  Horiz. % 76.67% 79.00% 47.00% 23.33% 97.00% 100.00% -
P/NAPS 1.75 1.74 1.75 1.59 0.94 0.91 0.00 -
  QoQ % 0.57% -0.57% 10.06% 69.15% 3.30% 0.00% -
  Horiz. % 192.31% 191.21% 192.31% 174.73% 103.30% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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