Highlights

[PTRANS] QoQ TTM Result on 2019-03-31 [#1]

Stock [PTRANS]: PERAK TRANSIT BHD
Announcement Date 23-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     0.01%    YoY -     14.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 124,487 120,976 116,256 116,647 114,292 110,294 109,099 9.17%
  QoQ % 2.90% 4.06% -0.34% 2.06% 3.62% 1.10% -
  Horiz. % 114.10% 110.89% 106.56% 106.92% 104.76% 101.10% 100.00%
PBT 40,923 40,876 36,532 35,876 32,792 28,936 28,945 25.89%
  QoQ % 0.11% 11.89% 1.83% 9.40% 13.33% -0.03% -
  Horiz. % 141.38% 141.22% 126.21% 123.95% 113.29% 99.97% 100.00%
Tax -914 -3,975 -311 17 3,090 6,575 4,847 -
  QoQ % 77.01% -1,178.14% -1,929.41% -99.45% -53.00% 35.65% -
  Horiz. % -18.86% -82.01% -6.42% 0.35% 63.75% 135.65% 100.00%
NP 40,009 36,901 36,221 35,893 35,882 35,511 33,792 11.88%
  QoQ % 8.42% 1.88% 0.91% 0.03% 1.04% 5.09% -
  Horiz. % 118.40% 109.20% 107.19% 106.22% 106.18% 105.09% 100.00%
NP to SH 39,758 36,673 36,005 35,694 35,692 35,321 33,606 11.82%
  QoQ % 8.41% 1.86% 0.87% 0.01% 1.05% 5.10% -
  Horiz. % 118.31% 109.13% 107.14% 106.21% 106.21% 105.10% 100.00%
Tax Rate 2.23 % 9.72 % 0.85 % -0.05 % -9.42 % -22.72 % -16.75 % -
  QoQ % -77.06% 1,043.53% 1,800.00% 99.47% 58.54% -35.64% -
  Horiz. % -13.31% -58.03% -5.07% 0.30% 56.24% 135.64% 100.00%
Total Cost 84,478 84,075 80,035 80,754 78,410 74,783 75,307 7.94%
  QoQ % 0.48% 5.05% -0.89% 2.99% 4.85% -0.70% -
  Horiz. % 112.18% 111.64% 106.28% 107.23% 104.12% 99.30% 100.00%
Net Worth 330,598 329,800 297,645 287,259 295,944 277,847 245,940 21.73%
  QoQ % 0.24% 10.80% 3.62% -2.93% 6.51% 12.97% -
  Horiz. % 134.42% 134.10% 121.02% 116.80% 120.33% 112.97% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 14,227 14,227 8,354 8,354 12,359 12,359 10,700 20.85%
  QoQ % 0.00% 70.30% 0.00% -32.40% 0.00% 15.50% -
  Horiz. % 132.96% 132.96% 78.07% 78.07% 115.50% 115.50% 100.00%
Div Payout % 35.79 % 38.80 % 23.20 % 23.41 % 34.63 % 34.99 % 31.84 % 8.09%
  QoQ % -7.76% 67.24% -0.90% -32.40% -1.03% 9.89% -
  Horiz. % 112.41% 121.86% 72.86% 73.52% 108.76% 109.89% 100.00%
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 330,598 329,800 297,645 287,259 295,944 277,847 245,940 21.73%
  QoQ % 0.24% 10.80% 3.62% -2.93% 6.51% 12.97% -
  Horiz. % 134.42% 134.10% 121.02% 116.80% 120.33% 112.97% 100.00%
NOSH 1,422,539 1,422,780 1,422,780 1,422,780 1,389,413 1,370,734 1,276,288 7.48%
  QoQ % -0.02% 0.00% 0.00% 2.40% 1.36% 7.40% -
  Horiz. % 111.46% 111.48% 111.48% 111.48% 108.86% 107.40% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 32.14 % 30.50 % 31.16 % 30.77 % 31.40 % 32.20 % 30.97 % 2.50%
  QoQ % 5.38% -2.12% 1.27% -2.01% -2.48% 3.97% -
  Horiz. % 103.78% 98.48% 100.61% 99.35% 101.39% 103.97% 100.00%
ROE 12.03 % 11.12 % 12.10 % 12.43 % 12.06 % 12.71 % 13.66 % -8.10%
  QoQ % 8.18% -8.10% -2.65% 3.07% -5.11% -6.95% -
  Horiz. % 88.07% 81.41% 88.58% 91.00% 88.29% 93.05% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 8.75 8.50 8.17 8.20 8.23 8.05 8.55 1.55%
  QoQ % 2.94% 4.04% -0.37% -0.36% 2.24% -5.85% -
  Horiz. % 102.34% 99.42% 95.56% 95.91% 96.26% 94.15% 100.00%
EPS 2.79 2.58 2.53 2.51 2.57 2.58 2.63 4.00%
  QoQ % 8.14% 1.98% 0.80% -2.33% -0.39% -1.90% -
  Horiz. % 106.08% 98.10% 96.20% 95.44% 97.72% 98.10% 100.00%
DPS 1.00 1.00 0.59 0.59 0.89 0.90 0.85 11.41%
  QoQ % 0.00% 69.49% 0.00% -33.71% -1.11% 5.88% -
  Horiz. % 117.65% 117.65% 69.41% 69.41% 104.71% 105.88% 100.00%
NAPS 0.2324 0.2318 0.2092 0.2019 0.2130 0.2027 0.1927 13.26%
  QoQ % 0.26% 10.80% 3.62% -5.21% 5.08% 5.19% -
  Horiz. % 120.60% 120.29% 108.56% 104.77% 110.53% 105.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 645,133
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 19.30 18.75 18.02 18.08 17.72 17.10 16.91 9.19%
  QoQ % 2.93% 4.05% -0.33% 2.03% 3.63% 1.12% -
  Horiz. % 114.13% 110.88% 106.56% 106.92% 104.79% 101.12% 100.00%
EPS 6.16 5.68 5.58 5.53 5.53 5.47 5.21 11.78%
  QoQ % 8.45% 1.79% 0.90% 0.00% 1.10% 4.99% -
  Horiz. % 118.23% 109.02% 107.10% 106.14% 106.14% 104.99% 100.00%
DPS 2.21 2.21 1.30 1.30 1.92 1.92 1.66 20.96%
  QoQ % 0.00% 70.00% 0.00% -32.29% 0.00% 15.66% -
  Horiz. % 133.13% 133.13% 78.31% 78.31% 115.66% 115.66% 100.00%
NAPS 0.5124 0.5112 0.4614 0.4453 0.4587 0.4307 0.3812 21.73%
  QoQ % 0.23% 10.79% 3.62% -2.92% 6.50% 12.99% -
  Horiz. % 134.42% 134.10% 121.04% 116.82% 120.33% 112.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.2350 0.2000 0.2150 0.2350 0.2350 0.2950 0.2550 -
P/RPS 2.69 2.35 2.63 2.87 2.86 3.67 2.98 -6.58%
  QoQ % 14.47% -10.65% -8.36% 0.35% -22.07% 23.15% -
  Horiz. % 90.27% 78.86% 88.26% 96.31% 95.97% 123.15% 100.00%
P/EPS 8.41 7.76 8.50 9.37 9.15 11.45 9.68 -8.93%
  QoQ % 8.38% -8.71% -9.28% 2.40% -20.09% 18.29% -
  Horiz. % 86.88% 80.17% 87.81% 96.80% 94.52% 118.29% 100.00%
EY 11.89 12.89 11.77 10.68 10.93 8.73 10.33 9.80%
  QoQ % -7.76% 9.52% 10.21% -2.29% 25.20% -15.49% -
  Horiz. % 115.10% 124.78% 113.94% 103.39% 105.81% 84.51% 100.00%
DY 4.26 5.00 2.73 2.50 3.79 3.06 3.33 17.79%
  QoQ % -14.80% 83.15% 9.20% -34.04% 23.86% -8.11% -
  Horiz. % 127.93% 150.15% 81.98% 75.08% 113.81% 91.89% 100.00%
P/NAPS 1.01 0.86 1.03 1.16 1.10 1.46 1.32 -16.30%
  QoQ % 17.44% -16.50% -11.21% 5.45% -24.66% 10.61% -
  Horiz. % 76.52% 65.15% 78.03% 87.88% 83.33% 110.61% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 21/11/19 22/08/19 23/05/19 21/02/19 22/11/18 07/11/18 -
Price 0.2150 0.2450 0.1950 0.1950 0.2500 0.2650 0.2700 -
P/RPS 2.46 2.88 2.39 2.38 3.04 3.29 3.16 -15.34%
  QoQ % -14.58% 20.50% 0.42% -21.71% -7.60% 4.11% -
  Horiz. % 77.85% 91.14% 75.63% 75.32% 96.20% 104.11% 100.00%
P/EPS 7.69 9.51 7.71 7.77 9.73 10.28 10.25 -17.39%
  QoQ % -19.14% 23.35% -0.77% -20.14% -5.35% 0.29% -
  Horiz. % 75.02% 92.78% 75.22% 75.80% 94.93% 100.29% 100.00%
EY 13.00 10.52 12.98 12.87 10.28 9.72 9.75 21.08%
  QoQ % 23.57% -18.95% 0.85% 25.19% 5.76% -0.31% -
  Horiz. % 133.33% 107.90% 133.13% 132.00% 105.44% 99.69% 100.00%
DY 4.65 4.08 3.01 3.01 3.56 3.40 3.15 29.55%
  QoQ % 13.97% 35.55% 0.00% -15.45% 4.71% 7.94% -
  Horiz. % 147.62% 129.52% 95.56% 95.56% 113.02% 107.94% 100.00%
P/NAPS 0.93 1.06 0.93 0.97 1.17 1.31 1.40 -23.81%
  QoQ % -12.26% 13.98% -4.12% -17.09% -10.69% -6.43% -
  Horiz. % 66.43% 75.71% 66.43% 69.29% 83.57% 93.57% 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