[PTRANS] YoY Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[PTRANS] PERAK TRANSIT BERHAD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 40.93%
YoY- 33.68%
Quarter Report
Latest QR
Upcoming QR
PTRANS's Result
PTRANS's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 119,394 124,487 114,292 106,766 90,180 74,123 9.99%
PBT 49,017 40,923 32,792 30,482 25,268 19,251 20.52%
Tax -6,971 -914 3,090 -1,467 -3,543 -62 156.88%
NP 42,046 40,009 35,882 29,015 21,725 19,189 16.96%
-
NP to SH 41,817 39,758 35,692 28,831 21,567 19,082 16.96%
-
Tax Rate 14.22% 2.23% -9.42% 4.81% 14.02% 0.32% -
Total Cost 77,348 84,478 78,410 77,751 68,455 54,934 7.07%
-
Net Worth 563,825 330,598 295,944 219,279 150,229 103,646 40.26%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 19,054 14,225 13,199 8,801 4,106 2,900 45.65%
Div Payout % 45.57% 35.78% 36.98% 30.53% 19.04% 15.20% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 563,825 330,598 295,944 219,279 150,229 103,646 40.26%
NOSH 1,935,400 1,422,780 1,422,780 1,257,399 1,142,950 580,000 27.21%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 35.22% 32.14% 31.40% 27.18% 24.09% 25.89% -
ROE 7.42% 12.03% 12.06% 13.15% 14.36% 18.41% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 6.27 8.75 8.23 8.49 10.54 12.78 -13.26%
EPS 2.64 2.79 2.69 2.29 2.23 3.29 -4.30%
DPS 1.00 1.00 0.95 0.70 0.48 0.50 14.85%
NAPS 0.2959 0.2324 0.213 0.1744 0.1756 0.1787 10.60%
Adjusted Per Share Value based on latest NOSH - 1,257,399
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 10.62 11.07 10.17 9.50 8.02 6.59 10.00%
EPS 3.72 3.54 3.17 2.56 1.92 1.70 16.93%
DPS 1.69 1.27 1.17 0.78 0.37 0.26 45.34%
NAPS 0.5015 0.294 0.2632 0.195 0.1336 0.0922 40.26%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 - -
Price 0.26 0.235 0.235 0.28 0.16 0.00 -
P/RPS 4.15 2.69 2.86 3.30 1.52 0.00 -
P/EPS 11.85 8.41 9.15 12.21 6.35 0.00 -
EY 8.44 11.89 10.93 8.19 15.76 0.00 -
DY 3.85 4.26 4.04 2.50 3.00 0.00 -
P/NAPS 0.88 1.01 1.10 1.61 0.91 0.00 -
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 23/02/21 25/02/20 21/02/19 22/02/18 23/02/17 - -
Price 0.875 0.215 0.25 0.305 0.165 0.00 -
P/RPS 13.96 2.46 3.04 3.59 1.57 0.00 -
P/EPS 39.87 7.69 9.73 13.30 6.55 0.00 -
EY 2.51 13.00 10.28 7.52 15.28 0.00 -
DY 1.14 4.65 3.80 2.30 2.91 0.00 -
P/NAPS 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