[PTRANS] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[PTRANS] PERAK TRANSIT BERHAD
Announcement Date
16-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 1.46%
YoY- 14.16%
Quarter Report
Latest QR
Upcoming QR
PTRANS's Result
PTRANS's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 52,076 43,650 45,605 35,231 35,017 32,407 27,687 11.09%
PBT 22,969 20,800 23,449 18,390 15,876 12,029 7,685 19.99%
Tax -5,242 -4,191 -8,408 -4,731 -3,840 -2,927 737 -
NP 17,727 16,609 15,041 13,659 12,036 9,102 8,422 13.19%
-
NP to SH 17,711 16,595 15,034 13,654 11,960 9,037 8,369 13.29%
-
Tax Rate 22.82% 20.15% 35.86% 25.73% 24.19% 24.33% -9.59% -
Total Cost 34,349 27,041 30,564 21,572 22,981 23,305 19,265 10.10%
-
Net Worth 734,395 643,765 595,699 494,648 496,342 329,800 277,847 17.56%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 5,500 5,471 5,240 5,077 3,984 10,670 4,797 2.30%
Div Payout % 31.06% 32.97% 34.86% 37.19% 33.32% 118.08% 57.33% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 734,395 643,765 595,699 494,648 496,342 329,800 277,847 17.56%
NOSH 1,117,103 741,954 709,503 645,133 1,935,400 1,422,780 1,382,899 -3.49%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 34.04% 38.05% 32.98% 38.77% 34.37% 28.09% 30.42% -
ROE 2.41% 2.58% 2.52% 2.76% 2.41% 2.74% 3.01% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 4.73 5.98 6.53 5.55 2.20 2.28 2.02 15.22%
EPS 1.61 2.28 2.15 2.15 0.75 0.64 0.61 17.53%
DPS 0.50 0.75 0.75 0.80 0.25 0.75 0.35 6.11%
NAPS 0.6676 0.8824 0.8525 0.7793 0.3114 0.2318 0.2027 21.95%
Adjusted Per Share Value based on latest NOSH - 645,133
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 4.63 3.88 4.06 3.13 3.11 2.88 2.46 11.10%
EPS 1.58 1.48 1.34 1.21 1.06 0.80 0.74 13.46%
DPS 0.49 0.49 0.47 0.45 0.35 0.95 0.43 2.19%
NAPS 0.6532 0.5726 0.5298 0.44 0.4415 0.2933 0.2471 17.57%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.675 1.25 0.88 0.635 0.29 0.20 0.295 -
P/RPS 14.26 20.89 13.48 11.44 13.20 8.78 14.60 -0.39%
P/EPS 41.93 54.95 40.90 29.52 38.65 31.49 48.32 -2.33%
EY 2.39 1.82 2.44 3.39 2.59 3.18 2.07 2.42%
DY 0.74 0.60 0.85 1.26 0.86 3.75 1.19 -7.60%
P/NAPS 1.01 1.42 1.03 0.81 0.93 0.86 1.46 -5.95%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 18/11/24 15/11/23 23/11/22 16/11/21 19/11/20 21/11/19 22/11/18 -
Price 0.725 1.24 1.12 0.705 0.27 0.245 0.265 -
P/RPS 15.31 20.73 17.16 12.70 12.29 10.76 13.12 2.60%
P/EPS 45.03 54.51 52.06 32.77 35.98 38.57 43.40 0.61%
EY 2.22 1.83 1.92 3.05 2.78 2.59 2.30 -0.58%
DY 0.69 0.60 0.67 1.13 0.93 3.06 1.32 -10.23%
P/NAPS 1.09 1.41 1.31 0.90 0.87 1.06 1.31 -3.01%

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