[PTRANS] YoY TTM Result on 2020-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 - - CAGR
Revenue 119,394 124,487 114,292 106,766 70,781 - - 13.95% YoY % -4.09% 8.92% 7.05% 50.84% - - - Horiz. % 168.68% 175.88% 161.47% 150.84% 100.00% - -
PBT 49,017 40,923 32,792 30,482 19,769 - - 25.47% YoY % 19.78% 24.80% 7.58% 54.19% - - - Horiz. % 247.95% 207.01% 165.88% 154.19% 100.00% - -
Tax -6,971 -914 3,090 -1,467 -2,441 - - 29.97% YoY % -662.69% -129.58% 310.63% 39.90% - - - Horiz. % 285.58% 37.44% -126.59% 60.10% 100.00% - -
NP 42,046 40,009 35,882 29,015 17,328 - - 24.79% YoY % 5.09% 11.50% 23.67% 67.45% - - - Horiz. % 242.65% 230.89% 207.08% 167.45% 100.00% - -
NP to SH 41,817 39,758 35,692 28,831 17,188 - - 24.87% YoY % 5.18% 11.39% 23.80% 67.74% - - - Horiz. % 243.29% 231.31% 207.66% 167.74% 100.00% - -
Tax Rate 14.22 % 2.23 % -9.42 % 4.81 % 12.35 % - % - % 3.59% YoY % 537.67% 123.67% -295.84% -61.05% - - - Horiz. % 115.14% 18.06% -76.28% 38.95% 100.00% - -
Total Cost 77,348 84,478 78,410 77,751 53,453 - - 9.67% YoY % -8.44% 7.74% 0.85% 45.46% - - - Horiz. % 144.70% 158.04% 146.69% 145.46% 100.00% - -
Net Worth 563,825 330,598 295,944 219,279 150,229 - - 39.16% YoY % 70.55% 11.71% 34.96% 45.96% - - - 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 - - CAGR
Div 14,637 14,227 12,359 8,281 1,283 - - 83.70% YoY % 2.88% 15.12% 49.24% 545.37% - - - Horiz. % 1,140.60% 1,108.71% 963.13% 645.37% 100.00% - -
Div Payout % 35.00 % 35.79 % 34.63 % 28.73 % 7.47 % - % - % 47.09% YoY % -2.21% 3.35% 20.54% 284.61% - - - Horiz. % 468.54% 479.12% 463.59% 384.61% 100.00% - -
Equity 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 - - CAGR
Net Worth 563,825 330,598 295,944 219,279 150,229 - - 39.16% YoY % 70.55% 11.71% 34.96% 45.96% - - - 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 - - 22.15% YoY % 33.95% 2.38% 10.50% 46.97% - - - 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 - - CAGR
NP Margin 35.22 % 32.14 % 31.40 % 27.18 % 24.48 % - % - % 9.51% YoY % 9.58% 2.36% 15.53% 11.03% - - - Horiz. % 143.87% 131.29% 128.27% 111.03% 100.00% - -
ROE 7.42 % 12.03 % 12.06 % 13.15 % 11.44 % - % - % -10.25% YoY % -38.32% -0.25% -8.29% 14.95% - - - Horiz. % 64.86% 105.16% 105.42% 114.95% 100.00% - -
Per Share 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 - - CAGR
RPS 6.27 8.75 8.23 8.49 8.27 - - -6.68% YoY % -28.34% 6.32% -3.06% 2.66% - - - Horiz. % 75.82% 105.80% 99.52% 102.66% 100.00% - -
EPS 2.19 2.79 2.57 2.29 2.01 - - 2.17% YoY % -21.51% 8.56% 12.23% 13.93% - - - Horiz. % 108.96% 138.81% 127.86% 113.93% 100.00% - -
DPS 0.77 1.00 0.89 0.66 0.15 - - 50.48% YoY % -23.00% 12.36% 34.85% 340.00% - - - Horiz. % 513.33% 666.67% 593.33% 440.00% 100.00% - -
NAPS 0.2959 0.2324 0.2130 0.1744 0.1756 - - 13.92% YoY % 27.32% 9.11% 22.13% -0.68% - - - Horiz. % 168.51% 132.35% 121.30% 99.32% 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 - - CAGR
RPS 18.51 19.30 17.72 16.55 10.97 - - 13.96% YoY % -4.09% 8.92% 7.07% 50.87% - - - Horiz. % 168.73% 175.93% 161.53% 150.87% 100.00% - -
EPS 6.48 6.16 5.53 4.47 2.66 - - 24.91% YoY % 5.19% 11.39% 23.71% 68.05% - - - Horiz. % 243.61% 231.58% 207.89% 168.05% 100.00% - -
DPS 2.27 2.21 1.92 1.28 0.20 - - 83.47% YoY % 2.71% 15.10% 50.00% 540.00% - - - Horiz. % 1,135.00% 1,105.00% 960.00% 640.00% 100.00% - -
NAPS 0.8740 0.5124 0.4587 0.3399 0.2329 - - 39.15% YoY % 70.57% 11.71% 34.95% 45.94% - - - Horiz. % 375.27% 220.01% 196.95% 145.94% 100.00% - -
Price Multiplier on Financial Quarter End Date 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 - - 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 - - -
P/RPS 4.15 2.69 2.86 3.30 1.93 - - 21.08% YoY % 54.28% -5.94% -13.33% 70.98% - - - Horiz. % 215.03% 139.38% 148.19% 170.98% 100.00% - -
P/EPS 11.85 8.41 9.15 12.21 7.96 - - 10.45% YoY % 40.90% -8.09% -25.06% 53.39% - - - Horiz. % 148.87% 105.65% 114.95% 153.39% 100.00% - -
EY 8.44 11.89 10.93 8.19 12.56 - - -9.45% YoY % -29.02% 8.78% 33.46% -34.79% - - - Horiz. % 67.20% 94.67% 87.02% 65.21% 100.00% - -
DY 2.95 4.26 3.79 2.35 0.94 - - 33.07% YoY % -30.75% 12.40% 61.28% 150.00% - - - Horiz. % 313.83% 453.19% 403.19% 250.00% 100.00% - -
P/NAPS 0.88 1.01 1.10 1.61 0.91 - - -0.83% YoY % -12.87% -8.18% -31.68% 76.92% - - - 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 - - CAGR
Date - 25/02/20 21/02/19 22/02/18 - - - -
Price 0.8750 0.2150 0.2500 0.3050 0.0000 - - -
P/RPS 13.96 2.46 3.04 3.59 0.00 - - - YoY % 467.48% -19.08% -15.32% 0.00% - - - Horiz. % 388.86% 68.52% 84.68% 100.00% - - -
P/EPS 39.87 7.69 9.73 13.30 0.00 - - - YoY % 418.47% -20.97% -26.84% 0.00% - - - Horiz. % 299.77% 57.82% 73.16% 100.00% - - -
EY 2.51 13.00 10.28 7.52 0.00 - - - YoY % -80.69% 26.46% 36.70% 0.00% - - - Horiz. % 33.38% 172.87% 136.70% 100.00% - - -
DY 0.88 4.65 3.56 2.16 0.00 - - - YoY % -81.08% 30.62% 64.81% 0.00% - - - Horiz. % 40.74% 215.28% 164.81% 100.00% - - -
P/NAPS 2.96 0.93 1.17 1.75 0.00 - - - YoY % 218.28% -20.51% -33.14% 0.00% - - - Horiz. % 169.14% 53.14% 66.86% 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.
Comment
PTRANS Quarterly Report (2020.12.31) final.pdf 
