[PTRANS] YoY Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[PTRANS] PERAK TRANSIT BERHAD
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -0.66%
YoY- 23.8%
Quarter Report
Latest QR
Upcoming QR
PTRANS's Result
PTRANS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 138,573 119,394 124,487 114,292 106,766 90,180 74,123 10.98%
PBT 67,807 49,017 40,923 32,792 30,482 25,268 19,251 23.32%
Tax -14,582 -6,971 -914 3,090 -1,467 -3,543 -62 148.24%
NP 53,225 42,046 40,009 35,882 29,015 21,725 19,189 18.51%
-
NP to SH 53,204 41,817 39,758 35,692 28,831 21,567 19,082 18.61%
-
Tax Rate 21.51% 14.22% 2.23% -9.42% 4.81% 14.02% 0.32% -
Total Cost 85,348 77,348 84,478 78,410 77,751 68,455 54,934 7.61%
-
Net Worth 502,074 563,825 330,598 295,944 219,279 150,229 103,646 30.04%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 20,501 19,054 14,225 13,199 8,801 4,106 2,900 38.49%
Div Payout % 38.53% 45.57% 35.78% 36.98% 30.53% 19.04% 15.20% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 502,074 563,825 330,598 295,944 219,279 150,229 103,646 30.04%
NOSH 645,133 1,935,400 1,422,780 1,422,780 1,257,399 1,142,950 580,000 1.78%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 38.41% 35.22% 32.14% 31.40% 27.18% 24.09% 25.89% -
ROE 10.60% 7.42% 12.03% 12.06% 13.15% 14.36% 18.41% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 21.83 6.27 8.75 8.23 8.49 10.54 12.78 9.32%
EPS 8.38 2.64 2.79 2.69 2.29 2.23 3.29 16.84%
DPS 3.23 1.00 1.00 0.95 0.70 0.48 0.50 36.43%
NAPS 0.791 0.2959 0.2324 0.213 0.1744 0.1756 0.1787 28.10%
Adjusted Per Share Value based on latest NOSH - 1,422,780
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 12.44 10.72 11.17 10.26 9.58 8.09 6.65 10.99%
EPS 4.78 3.75 3.57 3.20 2.59 1.94 1.71 18.66%
DPS 1.84 1.71 1.28 1.18 0.79 0.37 0.26 38.51%
NAPS 0.4507 0.5061 0.2967 0.2656 0.1968 0.1348 0.093 30.05%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 - -
Price 0.605 0.26 0.235 0.235 0.28 0.16 0.00 -
P/RPS 2.77 4.15 2.69 2.86 3.30 1.52 0.00 -
P/EPS 7.22 11.85 8.41 9.15 12.21 6.35 0.00 -
EY 13.85 8.44 11.89 10.93 8.19 15.76 0.00 -
DY 5.34 3.85 4.26 4.04 2.50 3.00 0.00 -
P/NAPS 0.76 0.88 1.01 1.10 1.61 0.91 0.00 -
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 22/02/22 23/02/21 25/02/20 21/02/19 22/02/18 23/02/17 - -
Price 0.625 0.875 0.215 0.25 0.305 0.165 0.00 -
P/RPS 2.86 13.96 2.46 3.04 3.59 1.57 0.00 -
P/EPS 7.46 39.87 7.69 9.73 13.30 6.55 0.00 -
EY 13.41 2.51 13.00 10.28 7.52 15.28 0.00 -
DY 5.17 1.14 4.65 3.80 2.30 2.91 0.00 -
P/NAPS 0.79 2.96 0.93 1.17 1.75 0.94 0.00 -

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 ⃤ & 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