[PTRANS] YoY Annualized 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- -13.38%
YoY- 1.91%
Quarter Report
Latest QR
Upcoming QR
PTRANS's Result
PTRANS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 189,532 162,640 141,808 118,916 113,884 104,464 107,232 9.95%
PBT 85,964 78,124 71,620 37,028 35,224 22,888 33,732 16.86%
Tax -25,296 -21,100 -17,996 -2,484 -1,244 11,048 -9,196 18.36%
NP 60,668 57,024 53,624 34,544 33,980 33,936 24,536 16.27%
-
NP to SH 60,644 57,000 53,604 34,440 33,796 33,788 24,348 16.41%
-
Tax Rate 29.43% 27.01% 25.13% 6.71% 3.53% -48.27% 27.26% -
Total Cost 128,864 105,616 88,184 84,372 79,904 70,528 82,696 7.66%
-
Net Worth 607,916 513,182 477,700 335,443 287,259 221,568 204,587 19.89%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 21,375 20,311 20,311 14,213 14,227 30,248 9,143 15.19%
Div Payout % 35.25% 35.63% 37.89% 41.27% 42.10% 89.52% 37.55% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 607,916 513,182 477,700 335,443 287,259 221,568 204,587 19.89%
NOSH 732,066 645,134 645,133 1,422,780 1,422,780 1,267,399 1,142,948 -7.15%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 32.01% 35.06% 37.81% 29.05% 29.84% 32.49% 22.88% -
ROE 9.98% 11.11% 11.22% 10.27% 11.76% 15.25% 11.90% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 26.60 25.62 22.34 8.37 8.00 8.29 9.38 18.96%
EPS 8.52 8.96 8.44 2.44 2.36 2.68 2.16 25.68%
DPS 3.00 3.20 3.20 1.00 1.00 2.40 0.80 24.63%
NAPS 0.8532 0.8085 0.7526 0.236 0.2019 0.1758 0.179 29.71%
Adjusted Per Share Value based on latest NOSH - 1,422,780
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 16.86 14.47 12.61 10.58 10.13 9.29 9.54 9.95%
EPS 5.39 5.07 4.77 3.06 3.01 3.01 2.17 16.36%
DPS 1.90 1.81 1.81 1.26 1.27 2.69 0.81 15.26%
NAPS 0.5407 0.4564 0.4249 0.2984 0.2555 0.1971 0.182 19.88%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.03 0.60 0.79 0.14 0.235 0.265 0.26 -
P/RPS 3.87 2.34 3.54 1.67 2.94 3.20 2.77 5.72%
P/EPS 12.10 6.68 9.35 5.78 9.89 9.88 12.20 -0.13%
EY 8.26 14.97 10.69 17.31 10.11 10.12 8.19 0.14%
DY 2.91 5.33 4.05 7.14 4.26 9.06 3.08 -0.94%
P/NAPS 1.21 0.74 1.05 0.59 1.16 1.51 1.45 -2.96%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 22/05/23 23/05/22 25/05/21 20/05/20 23/05/19 01/11/18 25/05/17 -
Price 1.08 0.735 0.665 0.19 0.195 0.255 0.285 -
P/RPS 4.06 2.87 2.98 2.27 2.44 3.08 3.04 4.93%
P/EPS 12.69 8.18 7.87 7.84 8.21 9.51 13.38 -0.87%
EY 7.88 12.22 12.70 12.75 12.18 10.51 7.47 0.89%
DY 2.78 4.35 4.81 5.26 5.13 9.41 2.81 -0.17%
P/NAPS 1.27 0.91 0.88 0.81 0.97 1.45 1.59 -3.67%

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