[PTRANS] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[PTRANS] PERAK TRANSIT BERHAD
Announcement Date
20-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -78.34%
YoY- 1.91%
Quarter Report
Latest QR
Upcoming QR
PTRANS's Result
PTRANS's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 119,394 84,135 49,118 29,729 124,487 91,732 59,325 59.06%
PBT 49,017 31,376 15,500 9,257 40,923 31,687 19,658 83.37%
Tax -6,971 -2,585 1,255 -621 -914 -3,579 -652 381.85%
NP 42,046 28,791 16,755 8,636 40,009 28,108 19,006 69.37%
-
NP to SH 41,817 28,623 16,663 8,610 39,758 27,929 18,892 69.43%
-
Tax Rate 14.22% 8.24% -8.10% 6.71% 2.23% 11.29% 3.32% -
Total Cost 77,348 55,344 32,363 21,093 84,478 63,624 40,319 54.08%
-
Net Worth 563,825 496,342 343,302 335,443 330,598 329,800 297,645 52.79%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 19,054 15,939 10,648 3,553 14,225 14,227 3,556 204.65%
Div Payout % 45.57% 55.69% 63.90% 41.27% 35.78% 50.94% 18.83% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 563,825 496,342 343,302 335,443 330,598 329,800 297,645 52.79%
NOSH 1,935,400 1,935,400 1,422,780 1,422,780 1,422,780 1,422,780 1,422,780 22.65%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 35.22% 34.22% 34.11% 29.05% 32.14% 30.64% 32.04% -
ROE 7.42% 5.77% 4.85% 2.57% 12.03% 8.47% 6.35% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 6.27 5.28 3.46 2.09 8.75 6.45 4.17 31.08%
EPS 2.64 1.94 1.17 0.61 2.79 1.96 1.33 57.61%
DPS 1.00 1.00 0.75 0.25 1.00 1.00 0.25 150.92%
NAPS 0.2959 0.3114 0.2418 0.236 0.2324 0.2318 0.2092 25.87%
Adjusted Per Share Value based on latest NOSH - 1,422,780
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 10.62 7.48 4.37 2.64 11.07 8.16 5.28 59.00%
EPS 3.72 2.55 1.48 0.77 3.54 2.48 1.68 69.47%
DPS 1.69 1.42 0.95 0.32 1.27 1.27 0.32 201.74%
NAPS 0.5015 0.4415 0.3053 0.2984 0.294 0.2933 0.2647 52.81%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.26 0.29 0.18 0.14 0.235 0.20 0.215 -
P/RPS 4.15 5.49 5.20 6.69 2.69 3.10 5.16 -13.45%
P/EPS 11.85 16.15 15.34 23.11 8.41 10.19 16.19 -18.70%
EY 8.44 6.19 6.52 4.33 11.89 9.81 6.18 22.97%
DY 3.85 3.45 4.17 1.79 4.26 5.00 1.16 121.69%
P/NAPS 0.88 0.93 0.74 0.59 1.01 0.86 1.03 -9.91%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 23/02/21 19/11/20 19/08/20 20/05/20 25/02/20 21/11/19 22/08/19 -
Price 0.875 0.27 0.275 0.19 0.215 0.245 0.195 -
P/RPS 13.96 5.12 7.95 9.08 2.46 3.80 4.68 106.53%
P/EPS 39.87 15.04 23.43 31.37 7.69 12.48 14.69 93.98%
EY 2.51 6.65 4.27 3.19 13.00 8.01 6.81 -48.43%
DY 1.14 3.70 2.73 1.32 4.65 4.08 1.28 -7.39%
P/NAPS 2.96 0.87 1.14 0.81 0.93 1.06 0.93 115.61%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment