Highlights

[PTRANS] YoY 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?  YoY % Horiz. %

Cumulative Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15  -  CAGR
Revenue 119,394 124,487 114,292 106,766 90,180 74,123  -  9.99%
  YoY % -4.09% 8.92% 7.05% 18.39% 21.66% - -
  Horiz. % 161.08% 167.95% 154.19% 144.04% 121.66% 100.00% -
PBT 49,017 40,923 32,792 30,482 25,268 19,251  -  20.53%
  YoY % 19.78% 24.80% 7.58% 20.63% 31.26% - -
  Horiz. % 254.62% 212.58% 170.34% 158.34% 131.26% 100.00% -
Tax -6,971 -914 3,090 -1,467 -3,543 -62  -  156.88%
  YoY % -662.69% -129.58% 310.63% 58.59% -5,614.52% - -
  Horiz. % 11,243.55% 1,474.19% -4,983.87% 2,366.13% 5,714.52% 100.00% -
NP 42,046 40,009 35,882 29,015 21,725 19,189  -  16.97%
  YoY % 5.09% 11.50% 23.67% 33.56% 13.22% - -
  Horiz. % 219.12% 208.50% 186.99% 151.21% 113.22% 100.00% -
NP to SH 41,817 39,758 35,692 28,831 21,567 19,082  -  16.97%
  YoY % 5.18% 11.39% 23.80% 33.68% 13.02% - -
  Horiz. % 219.14% 208.35% 187.05% 151.09% 113.02% 100.00% -
Tax Rate 14.22 % 2.23 % -9.42 % 4.81 % 14.02 % 0.32 %  -  % 113.40%
  YoY % 537.67% 123.67% -295.84% -65.69% 4,281.25% - -
  Horiz. % 4,443.75% 696.88% -2,943.75% 1,503.12% 4,381.25% 100.00% -
Total Cost 77,348 84,478 78,410 77,751 68,455 54,934  -  7.08%
  YoY % -8.44% 7.74% 0.85% 13.58% 24.61% - -
  Horiz. % 140.80% 153.78% 142.73% 141.54% 124.61% 100.00% -
Net Worth 563,825 330,598 295,944 219,279 150,229 103,646  -  40.27%
  YoY % 70.55% 11.71% 34.96% 45.96% 44.94% - -
  Horiz. % 543.99% 318.97% 285.53% 211.57% 144.94% 100.00% -
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15  -  CAGR
Div 19,054 14,225 13,199 8,801 4,106 2,900  -  45.66%
  YoY % 33.95% 7.77% 49.97% 114.33% 41.60% - -
  Horiz. % 657.05% 490.53% 455.15% 303.50% 141.60% 100.00% -
Div Payout % 45.57 % 35.78 % 36.98 % 30.53 % 19.04 % 15.20 %  -  % 24.53%
  YoY % 27.36% -3.24% 21.13% 60.35% 25.26% - -
  Horiz. % 299.80% 235.39% 243.29% 200.86% 125.26% 100.00% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15  -  CAGR
Net Worth 563,825 330,598 295,944 219,279 150,229 103,646  -  40.27%
  YoY % 70.55% 11.71% 34.96% 45.96% 44.94% - -
  Horiz. % 543.99% 318.97% 285.53% 211.57% 144.94% 100.00% -
NOSH 1,905,459 1,422,539 1,389,413 1,257,337 855,521 580,000  -  26.82%
  YoY % 33.95% 2.38% 10.50% 46.97% 47.50% - -
  Horiz. % 328.53% 245.27% 239.55% 216.78% 147.50% 100.00% -
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15  -  CAGR
NP Margin 35.22 % 32.14 % 31.40 % 27.18 % 24.09 % 25.89 %  -  % 6.34%
  YoY % 9.58% 2.36% 15.53% 12.83% -6.95% - -
  Horiz. % 136.04% 124.14% 121.28% 104.98% 93.05% 100.00% -
ROE 7.42 % 12.03 % 12.06 % 13.15 % 14.36 % 18.41 %  -  % -16.60%
  YoY % -38.32% -0.25% -8.29% -8.43% -22.00% - -
  Horiz. % 40.30% 65.34% 65.51% 71.43% 78.00% 100.00% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15  -  CAGR
RPS 6.27 8.75 8.23 8.49 10.54 12.78  -  -13.26%
  YoY % -28.34% 6.32% -3.06% -19.45% -17.53% - -
  Horiz. % 49.06% 68.47% 64.40% 66.43% 82.47% 100.00% -
EPS 2.64 2.79 2.69 2.29 2.23 3.29  -  -4.30%
  YoY % -5.38% 3.72% 17.47% 2.69% -32.22% - -
  Horiz. % 80.24% 84.80% 81.76% 69.60% 67.78% 100.00% -
DPS 1.00 1.00 0.95 0.70 0.48 0.50  -  14.85%
  YoY % 0.00% 5.26% 35.71% 45.83% -4.00% - -
  Horiz. % 200.00% 200.00% 190.00% 140.00% 96.00% 100.00% -
NAPS 0.2959 0.2324 0.2130 0.1744 0.1756 0.1787  -  10.60%
  YoY % 27.32% 9.11% 22.13% -0.68% -1.73% - -
  Horiz. % 165.58% 130.05% 119.19% 97.59% 98.27% 100.00% -
Adjusted Per Share Value based on latest NOSH - 645,133
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15  -  CAGR
RPS 18.51 19.30 17.72 16.55 13.98 11.49  -  9.99%
  YoY % -4.09% 8.92% 7.07% 18.38% 21.67% - -
  Horiz. % 161.10% 167.97% 154.22% 144.04% 121.67% 100.00% -
EPS 6.48 6.16 5.53 4.47 3.34 2.96  -  16.95%
  YoY % 5.19% 11.39% 23.71% 33.83% 12.84% - -
  Horiz. % 218.92% 208.11% 186.82% 151.01% 112.84% 100.00% -
DPS 2.95 2.21 2.05 1.36 0.64 0.45  -  45.59%
  YoY % 33.48% 7.80% 50.74% 112.50% 42.22% - -
  Horiz. % 655.56% 491.11% 455.56% 302.22% 142.22% 100.00% -
NAPS 0.8740 0.5124 0.4587 0.3399 0.2329 0.1607  -  40.26%
  YoY % 70.57% 11.71% 34.95% 45.94% 44.93% - -
  Horiz. % 543.87% 318.86% 285.44% 211.51% 144.93% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15  -  CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -  -  -
Price 0.2600 0.2350 0.2350 0.2800 0.1600 0.0000  -  -
P/RPS 4.15 2.69 2.86 3.30 1.52 0.00  -  -
  YoY % 54.28% -5.94% -13.33% 117.11% 0.00% - -
  Horiz. % 273.03% 176.97% 188.16% 217.11% 100.00% - -
P/EPS 11.85 8.41 9.15 12.21 6.35 0.00  -  -
  YoY % 40.90% -8.09% -25.06% 92.28% 0.00% - -
  Horiz. % 186.61% 132.44% 144.09% 192.28% 100.00% - -
EY 8.44 11.89 10.93 8.19 15.76 0.00  -  -
  YoY % -29.02% 8.78% 33.46% -48.03% 0.00% - -
  Horiz. % 53.55% 75.44% 69.35% 51.97% 100.00% - -
DY 3.85 4.26 4.04 2.50 3.00 0.00  -  -
  YoY % -9.62% 5.45% 61.60% -16.67% 0.00% - -
  Horiz. % 128.33% 142.00% 134.67% 83.33% 100.00% - -
P/NAPS 0.88 1.01 1.10 1.61 0.91 0.00  -  -
  YoY % -12.87% -8.18% -31.68% 76.92% 0.00% - -
  Horiz. % 96.70% 110.99% 120.88% 176.92% 100.00% - -
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15  -  CAGR
Date - 25/02/20 21/02/19 22/02/18 23/02/17 -  -  -
Price 0.8750 0.2150 0.2500 0.3050 0.1650 0.0000  -  -
P/RPS 13.96 2.46 3.04 3.59 1.57 0.00  -  -
  YoY % 467.48% -19.08% -15.32% 128.66% 0.00% - -
  Horiz. % 889.17% 156.69% 193.63% 228.66% 100.00% - -
P/EPS 39.87 7.69 9.73 13.30 6.55 0.00  -  -
  YoY % 418.47% -20.97% -26.84% 103.05% 0.00% - -
  Horiz. % 608.70% 117.40% 148.55% 203.05% 100.00% - -
EY 2.51 13.00 10.28 7.52 15.28 0.00  -  -
  YoY % -80.69% 26.46% 36.70% -50.79% 0.00% - -
  Horiz. % 16.43% 85.08% 67.28% 49.21% 100.00% - -
DY 1.14 4.65 3.80 2.30 2.91 0.00  -  -
  YoY % -75.48% 22.37% 65.22% -20.96% 0.00% - -
  Horiz. % 39.18% 159.79% 130.58% 79.04% 100.00% - -
P/NAPS 2.96 0.93 1.17 1.75 0.94 0.00  -  -
  YoY % 218.28% -20.51% -33.14% 86.17% 0.00% - -
  Horiz. % 314.89% 98.94% 124.47% 186.17% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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