[PTRANS] YoY Quarter Result on 2020-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 - CAGR
Revenue 35,259 32,755 29,244 25,246 27,482 0 - - YoY % 7.64% 12.01% 15.84% -8.14% 0.00% - - Horiz. % 128.30% 119.19% 106.41% 91.86% 100.00% - -
PBT 17,641 9,236 9,189 5,333 8,789 0 - - YoY % 91.00% 0.51% 72.30% -39.32% 0.00% - - Horiz. % 200.72% 105.09% 104.55% 60.68% 100.00% - -
Tax -4,386 2,665 -396 3,089 -894 0 - - YoY % -264.58% 772.98% -112.82% 445.53% 0.00% - - Horiz. % 490.60% -298.10% 44.30% -345.53% 100.00% - -
NP 13,255 11,901 8,793 8,422 7,895 0 - - YoY % 11.38% 35.35% 4.41% 6.68% 0.00% - - Horiz. % 167.89% 150.74% 111.37% 106.68% 100.00% - -
NP to SH 13,194 11,829 8,744 8,373 7,827 0 - - YoY % 11.54% 35.28% 4.43% 6.98% 0.00% - - Horiz. % 168.57% 151.13% 111.72% 106.98% 100.00% - -
Tax Rate 24.86 % -28.85 % 4.31 % -57.92 % 10.17 % - % - % - YoY % 186.17% -769.37% 107.44% -669.52% 0.00% - - Horiz. % 244.44% -283.68% 42.38% -569.52% 100.00% - -
Total Cost 22,004 20,854 20,451 16,824 19,587 0 - - YoY % 5.51% 1.97% 21.56% -14.11% 0.00% - - Horiz. % 112.34% 106.47% 104.41% 85.89% 100.00% - -
Net Worth 563,825 330,598 295,944 219,279 150,229 - - - YoY % 70.55% 11.71% 34.96% 45.96% 0.00% - - Horiz. % 375.31% 220.06% 197.00% 145.96% 100.00% - -
Dividend 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 - CAGR
Div - - - - 1,283 - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 16.40 % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 0.00% 0.00% 0.00% 0.00% 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 - - - YoY % 70.55% 11.71% 34.96% 45.96% 0.00% - - Horiz. % 375.31% 220.06% 197.00% 145.96% 100.00% - -
NOSH 1,905,459 1,422,539 1,389,413 1,257,337 855,521 - - - YoY % 33.95% 2.38% 10.50% 46.97% 0.00% - - Horiz. % 222.72% 166.28% 162.41% 146.97% 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 37.59 % 36.33 % 30.07 % 33.36 % 28.73 % - % - % - YoY % 3.47% 20.82% -9.86% 16.12% 0.00% - - Horiz. % 130.84% 126.45% 104.66% 116.12% 100.00% - -
ROE 2.34 % 3.58 % 2.95 % 3.82 % 5.21 % - % - % - YoY % -34.64% 21.36% -22.77% -26.68% 0.00% - - Horiz. % 44.91% 68.71% 56.62% 73.32% 100.00% - -
Per Share 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 - CAGR
RPS 1.85 2.30 2.10 2.01 3.21 - - - YoY % -19.57% 9.52% 4.48% -37.38% 0.00% - - Horiz. % 57.63% 71.65% 65.42% 62.62% 100.00% - -
EPS 0.69 0.83 0.63 0.67 0.63 0.00 - - YoY % -16.87% 31.75% -5.97% 6.35% 0.00% - - Horiz. % 109.52% 131.75% 100.00% 106.35% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.15 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 0.00% 0.00% 0.00% 0.00% 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 5.47 5.08 4.53 3.91 4.26 - - - YoY % 7.68% 12.14% 15.86% -8.22% 0.00% - - Horiz. % 128.40% 119.25% 106.34% 91.78% 100.00% - -
EPS 2.05 1.83 1.36 1.30 1.21 0.00 - - YoY % 12.02% 34.56% 4.62% 7.44% 0.00% - - Horiz. % 169.42% 151.24% 112.40% 107.44% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.20 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.8740 0.5124 0.4587 0.3399 0.2329 0.1787 - 37.32% YoY % 70.57% 11.71% 34.95% 45.94% 30.33% - - Horiz. % 489.09% 286.74% 256.69% 190.21% 130.33% 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 14.05 10.21 11.17 13.94 4.98 0.00 - - YoY % 37.61% -8.59% -19.87% 179.92% 0.00% - - Horiz. % 282.13% 205.02% 224.30% 279.92% 100.00% - -
P/EPS 37.55 28.26 37.34 42.05 17.49 0.00 - - YoY % 32.87% -24.32% -11.20% 140.42% 0.00% - - Horiz. % 214.69% 161.58% 213.49% 240.42% 100.00% - -
EY 2.66 3.54 2.68 2.38 5.72 0.00 - - YoY % -24.86% 32.09% 12.61% -58.39% 0.00% - - Horiz. % 46.50% 61.89% 46.85% 41.61% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.94 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 0.00% 0.00% 0.00% 0.00% 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 47.29 9.34 11.88 15.19 5.14 0.00 - - YoY % 406.32% -21.38% -21.79% 195.53% 0.00% - - Horiz. % 920.04% 181.71% 231.13% 295.53% 100.00% - -
P/EPS 126.37 25.86 39.72 45.80 18.04 0.00 - - YoY % 388.67% -34.89% -13.28% 153.88% 0.00% - - Horiz. % 700.50% 143.35% 220.18% 253.88% 100.00% - -
EY 0.79 3.87 2.52 2.18 5.54 0.00 - - YoY % -79.59% 53.57% 15.60% -60.65% 0.00% - - Horiz. % 14.26% 69.86% 45.49% 39.35% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.91 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 0.00% 0.00% 0.00% 0.00% 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.
Comment
PTRANS Quarterly Report (2020.12.31) final.pdf 
