[PTRANS] YoY Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[PTRANS] PERAK TRANSIT BERHAD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -1.51%
YoY- 27.23%
Quarter Report
Latest QR
Upcoming QR
PTRANS's Result
PTRANS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 173,165 170,923 138,573 119,394 124,487 114,292 106,766 8.38%
PBT 81,227 83,651 67,807 49,017 40,923 32,792 30,482 17.73%
Tax -16,117 -23,636 -14,582 -6,971 -914 3,090 -1,467 49.07%
NP 65,110 60,015 53,225 42,046 40,009 35,882 29,015 14.41%
-
NP to SH 65,083 59,998 53,204 41,817 39,758 35,692 28,831 14.52%
-
Tax Rate 19.84% 28.26% 21.51% 14.22% 2.23% -9.42% 4.81% -
Total Cost 108,055 110,908 85,348 77,348 84,478 78,410 77,751 5.63%
-
Net Worth 655,536 603,115 502,074 563,825 330,598 295,944 219,279 20.01%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 21,951 21,332 20,501 19,054 14,225 13,199 8,801 16.44%
Div Payout % 33.73% 35.56% 38.53% 45.57% 35.78% 36.98% 30.53% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 655,536 603,115 502,074 563,825 330,598 295,944 219,279 20.01%
NOSH 742,130 712,822 645,133 1,935,400 1,422,780 1,422,780 1,257,399 -8.40%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 37.60% 35.11% 38.41% 35.22% 32.14% 31.40% 27.18% -
ROE 9.93% 9.95% 10.60% 7.42% 12.03% 12.06% 13.15% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 23.67 24.44 21.83 6.27 8.75 8.23 8.49 18.62%
EPS 8.99 8.86 8.38 2.64 2.79 2.69 2.29 25.58%
DPS 3.00 3.05 3.23 1.00 1.00 0.95 0.70 27.43%
NAPS 0.8959 0.8623 0.791 0.2959 0.2324 0.213 0.1744 31.34%
Adjusted Per Share Value based on latest NOSH - 645,133
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 15.40 15.20 12.33 10.62 11.07 10.17 9.50 8.38%
EPS 5.79 5.34 4.73 3.72 3.54 3.17 2.56 14.56%
DPS 1.95 1.90 1.82 1.69 1.27 1.17 0.78 16.49%
NAPS 0.5831 0.5365 0.4466 0.5015 0.2941 0.2632 0.195 20.01%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.14 1.28 0.605 0.26 0.235 0.235 0.28 -
P/RPS 4.82 5.24 2.77 4.15 2.69 2.86 3.30 6.51%
P/EPS 12.82 14.92 7.22 11.85 8.41 9.15 12.21 0.81%
EY 7.80 6.70 13.85 8.44 11.89 10.93 8.19 -0.80%
DY 2.63 2.38 5.34 3.85 4.26 4.04 2.50 0.84%
P/NAPS 1.27 1.48 0.76 0.88 1.01 1.10 1.61 -3.87%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 22/02/24 22/02/23 22/02/22 23/02/21 25/02/20 21/02/19 22/02/18 -
Price 1.26 1.08 0.625 0.875 0.215 0.25 0.305 -
P/RPS 5.32 4.42 2.86 13.96 2.46 3.04 3.59 6.77%
P/EPS 14.17 12.59 7.46 39.87 7.69 9.73 13.30 1.06%
EY 7.06 7.94 13.41 2.51 13.00 10.28 7.52 -1.04%
DY 2.38 2.82 5.17 1.14 4.65 3.80 2.30 0.57%
P/NAPS 1.41 1.25 0.79 2.96 0.93 1.17 1.75 -3.53%

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