Highlights

[PTRANS] QoQ TTM Result on 2018-09-30 [#3]

Stock [PTRANS]: PERAK TRANSIT BHD
Announcement Date 22-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     5.10%    YoY -     24.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 116,256 116,647 114,292 110,294 109,099 106,074 106,766 5.86%
  QoQ % -0.34% 2.06% 3.62% 1.10% 2.85% -0.65% -
  Horiz. % 108.89% 109.25% 107.05% 103.30% 102.19% 99.35% 100.00%
PBT 36,532 35,876 32,792 28,936 28,945 27,771 30,482 12.87%
  QoQ % 1.83% 9.40% 13.33% -0.03% 4.23% -8.89% -
  Horiz. % 119.85% 117.70% 107.58% 94.93% 94.96% 91.11% 100.00%
Tax -311 17 3,090 6,575 4,847 3,594 -1,467 -64.55%
  QoQ % -1,929.41% -99.45% -53.00% 35.65% 34.86% 344.99% -
  Horiz. % 21.20% -1.16% -210.63% -448.19% -330.40% -244.99% 100.00%
NP 36,221 35,893 35,882 35,511 33,792 31,365 29,015 15.98%
  QoQ % 0.91% 0.03% 1.04% 5.09% 7.74% 8.10% -
  Horiz. % 124.84% 123.70% 123.67% 122.39% 116.46% 108.10% 100.00%
NP to SH 36,005 35,694 35,692 35,321 33,606 31,191 28,831 16.01%
  QoQ % 0.87% 0.01% 1.05% 5.10% 7.74% 8.19% -
  Horiz. % 124.88% 123.80% 123.80% 122.51% 116.56% 108.19% 100.00%
Tax Rate 0.85 % -0.05 % -9.42 % -22.72 % -16.75 % -12.94 % 4.81 % -68.61%
  QoQ % 1,800.00% 99.47% 58.54% -35.64% -29.44% -369.02% -
  Horiz. % 17.67% -1.04% -195.84% -472.35% -348.23% -269.02% 100.00%
Total Cost 80,035 80,754 78,410 74,783 75,307 74,709 77,751 1.95%
  QoQ % -0.89% 2.99% 4.85% -0.70% 0.80% -3.91% -
  Horiz. % 102.94% 103.86% 100.85% 96.18% 96.86% 96.09% 100.00%
Net Worth 297,645 287,259 295,944 277,847 245,940 221,568 219,279 22.66%
  QoQ % 3.62% -2.93% 6.51% 12.97% 11.00% 1.04% -
  Horiz. % 135.74% 131.00% 134.96% 126.71% 112.16% 101.04% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 8,354 8,354 12,359 12,359 10,700 13,558 8,281 0.58%
  QoQ % 0.00% -32.40% 0.00% 15.50% -21.07% 63.71% -
  Horiz. % 100.88% 100.88% 149.24% 149.24% 129.21% 163.71% 100.00%
Div Payout % 23.20 % 23.41 % 34.63 % 34.99 % 31.84 % 43.47 % 28.73 % -13.32%
  QoQ % -0.90% -32.40% -1.03% 9.89% -26.75% 51.31% -
  Horiz. % 80.75% 81.48% 120.54% 121.79% 110.82% 151.31% 100.00%
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 297,645 287,259 295,944 277,847 245,940 221,568 219,279 22.66%
  QoQ % 3.62% -2.93% 6.51% 12.97% 11.00% 1.04% -
  Horiz. % 135.74% 131.00% 134.96% 126.71% 112.16% 101.04% 100.00%
NOSH 1,422,780 1,422,780 1,389,413 1,370,734 1,276,288 1,260,343 1,257,337 8.61%
  QoQ % 0.00% 2.40% 1.36% 7.40% 1.27% 0.24% -
  Horiz. % 113.16% 113.16% 110.50% 109.02% 101.51% 100.24% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 31.16 % 30.77 % 31.40 % 32.20 % 30.97 % 29.57 % 27.18 % 9.57%
  QoQ % 1.27% -2.01% -2.48% 3.97% 4.73% 8.79% -
  Horiz. % 114.64% 113.21% 115.53% 118.47% 113.94% 108.79% 100.00%
ROE 12.10 % 12.43 % 12.06 % 12.71 % 13.66 % 14.08 % 13.15 % -5.41%
  QoQ % -2.65% 3.07% -5.11% -6.95% -2.98% 7.07% -
  Horiz. % 92.02% 94.52% 91.71% 96.65% 103.88% 107.07% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 8.17 8.20 8.23 8.05 8.55 8.42 8.49 -2.54%
  QoQ % -0.37% -0.36% 2.24% -5.85% 1.54% -0.82% -
  Horiz. % 96.23% 96.58% 96.94% 94.82% 100.71% 99.18% 100.00%
EPS 2.53 2.51 2.57 2.58 2.63 2.47 2.29 6.89%
  QoQ % 0.80% -2.33% -0.39% -1.90% 6.48% 7.86% -
  Horiz. % 110.48% 109.61% 112.23% 112.66% 114.85% 107.86% 100.00%
DPS 0.59 0.59 0.89 0.90 0.85 1.08 0.66 -7.22%
  QoQ % 0.00% -33.71% -1.11% 5.88% -21.30% 63.64% -
  Horiz. % 89.39% 89.39% 134.85% 136.36% 128.79% 163.64% 100.00%
NAPS 0.2092 0.2019 0.2130 0.2027 0.1927 0.1758 0.1744 12.93%
  QoQ % 3.62% -5.21% 5.08% 5.19% 9.61% 0.80% -
  Horiz. % 119.95% 115.77% 122.13% 116.23% 110.49% 100.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 645,133
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 18.02 18.08 17.72 17.10 16.91 16.44 16.55 5.85%
  QoQ % -0.33% 2.03% 3.63% 1.12% 2.86% -0.66% -
  Horiz. % 108.88% 109.24% 107.07% 103.32% 102.18% 99.34% 100.00%
EPS 5.58 5.53 5.53 5.47 5.21 4.83 4.47 15.98%
  QoQ % 0.90% 0.00% 1.10% 4.99% 7.87% 8.05% -
  Horiz. % 124.83% 123.71% 123.71% 122.37% 116.55% 108.05% 100.00%
DPS 1.30 1.30 1.92 1.92 1.66 2.10 1.28 1.04%
  QoQ % 0.00% -32.29% 0.00% 15.66% -20.95% 64.06% -
  Horiz. % 101.56% 101.56% 150.00% 150.00% 129.69% 164.06% 100.00%
NAPS 0.4614 0.4453 0.4587 0.4307 0.3812 0.3434 0.3399 22.67%
  QoQ % 3.62% -2.92% 6.50% 12.99% 11.01% 1.03% -
  Horiz. % 135.75% 131.01% 134.95% 126.71% 112.15% 101.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.2150 0.2350 0.2350 0.2950 0.2550 0.2650 0.2800 -
P/RPS 2.63 2.87 2.86 3.67 2.98 3.15 3.30 -14.08%
  QoQ % -8.36% 0.35% -22.07% 23.15% -5.40% -4.55% -
  Horiz. % 79.70% 86.97% 86.67% 111.21% 90.30% 95.45% 100.00%
P/EPS 8.50 9.37 9.15 11.45 9.68 10.71 12.21 -21.50%
  QoQ % -9.28% 2.40% -20.09% 18.29% -9.62% -12.29% -
  Horiz. % 69.62% 76.74% 74.94% 93.78% 79.28% 87.71% 100.00%
EY 11.77 10.68 10.93 8.73 10.33 9.34 8.19 27.43%
  QoQ % 10.21% -2.29% 25.20% -15.49% 10.60% 14.04% -
  Horiz. % 143.71% 130.40% 133.46% 106.59% 126.13% 114.04% 100.00%
DY 2.73 2.50 3.79 3.06 3.33 4.06 2.35 10.54%
  QoQ % 9.20% -34.04% 23.86% -8.11% -17.98% 72.77% -
  Horiz. % 116.17% 106.38% 161.28% 130.21% 141.70% 172.77% 100.00%
P/NAPS 1.03 1.16 1.10 1.46 1.32 1.51 1.61 -25.81%
  QoQ % -11.21% 5.45% -24.66% 10.61% -12.58% -6.21% -
  Horiz. % 63.98% 72.05% 68.32% 90.68% 81.99% 93.79% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 22/08/19 23/05/19 21/02/19 22/11/18 07/11/18 01/11/18 22/02/18 -
Price 0.1950 0.1950 0.2500 0.2650 0.2700 0.2550 0.3050 -
P/RPS 2.39 2.38 3.04 3.29 3.16 3.03 3.59 -23.81%
  QoQ % 0.42% -21.71% -7.60% 4.11% 4.29% -15.60% -
  Horiz. % 66.57% 66.30% 84.68% 91.64% 88.02% 84.40% 100.00%
P/EPS 7.71 7.77 9.73 10.28 10.25 10.30 13.30 -30.55%
  QoQ % -0.77% -20.14% -5.35% 0.29% -0.49% -22.56% -
  Horiz. % 57.97% 58.42% 73.16% 77.29% 77.07% 77.44% 100.00%
EY 12.98 12.87 10.28 9.72 9.75 9.71 7.52 44.04%
  QoQ % 0.85% 25.19% 5.76% -0.31% 0.41% 29.12% -
  Horiz. % 172.61% 171.14% 136.70% 129.26% 129.65% 129.12% 100.00%
DY 3.01 3.01 3.56 3.40 3.15 4.22 2.16 24.84%
  QoQ % 0.00% -15.45% 4.71% 7.94% -25.36% 95.37% -
  Horiz. % 139.35% 139.35% 164.81% 157.41% 145.83% 195.37% 100.00%
P/NAPS 0.93 0.97 1.17 1.31 1.40 1.45 1.75 -34.47%
  QoQ % -4.12% -17.09% -10.69% -6.43% -3.45% -17.14% -
  Horiz. % 53.14% 55.43% 66.86% 74.86% 80.00% 82.86% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

394  382  545  965 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.495+0.055 
 FINTEC 0.01-0.005 
 BCMALL 0.0250.00 
 MLAB 0.03-0.005 
 HSI-CI2 0.33-0.01 
 SAPNRG 0.055+0.005 
 KANGER 0.020.00 
 NWP 0.275+0.03 
 XOX 0.030.00 
 AIRASIA-LR 0.005-0.005 
PARTNERS & BROKERS