[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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 43,650 45,605 35,231 35,017 32,407 27,687 26,492 8.67%
PBT 20,800 23,449 18,390 15,876 12,029 7,685 7,694 18.01%
Tax -4,191 -8,408 -4,731 -3,840 -2,927 737 -991 27.15%
NP 16,609 15,041 13,659 12,036 9,102 8,422 6,703 16.31%
-
NP to SH 16,595 15,034 13,654 11,960 9,037 8,369 6,654 16.44%
-
Tax Rate 20.15% 35.86% 25.73% 24.19% 24.33% -9.59% 12.88% -
Total Cost 27,041 30,564 21,572 22,981 23,305 19,265 19,789 5.33%
-
Net Worth 643,765 595,699 494,648 496,342 329,800 277,847 212,676 20.26%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 5,471 5,240 5,077 3,984 10,670 4,797 3,138 9.70%
Div Payout % 32.97% 34.86% 37.19% 33.32% 118.08% 57.33% 47.17% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 643,765 595,699 494,648 496,342 329,800 277,847 212,676 20.26%
NOSH 741,954 709,503 645,133 1,935,400 1,422,780 1,382,899 1,255,471 -8.38%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 38.05% 32.98% 38.77% 34.37% 28.09% 30.42% 25.30% -
ROE 2.58% 2.52% 2.76% 2.41% 2.74% 3.01% 3.13% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 5.98 6.53 5.55 2.20 2.28 2.02 2.11 18.95%
EPS 2.28 2.15 2.15 0.75 0.64 0.61 0.53 27.51%
DPS 0.75 0.75 0.80 0.25 0.75 0.35 0.25 20.08%
NAPS 0.8824 0.8525 0.7793 0.3114 0.2318 0.2027 0.1694 31.64%
Adjusted Per Share Value based on latest NOSH - 645,133
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 3.88 4.06 3.13 3.11 2.88 2.46 2.36 8.63%
EPS 1.48 1.34 1.21 1.06 0.80 0.74 0.59 16.55%
DPS 0.49 0.47 0.45 0.35 0.95 0.43 0.28 9.77%
NAPS 0.5726 0.5299 0.44 0.4415 0.2934 0.2471 0.1892 20.25%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.25 0.88 0.635 0.29 0.20 0.295 0.29 -
P/RPS 20.89 13.48 11.44 13.20 8.78 14.60 13.74 7.22%
P/EPS 54.95 40.90 29.52 38.65 31.49 48.32 54.72 0.06%
EY 1.82 2.44 3.39 2.59 3.18 2.07 1.83 -0.09%
DY 0.60 0.85 1.26 0.86 3.75 1.19 0.86 -5.82%
P/NAPS 1.42 1.03 0.81 0.93 0.86 1.46 1.71 -3.04%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 15/11/23 23/11/22 16/11/21 19/11/20 21/11/19 22/11/18 27/11/17 -
Price 1.24 1.12 0.705 0.27 0.245 0.265 0.295 -
P/RPS 20.73 17.16 12.70 12.29 10.76 13.12 13.98 6.78%
P/EPS 54.51 52.06 32.77 35.98 38.57 43.40 55.66 -0.34%
EY 1.83 1.92 3.05 2.78 2.59 2.30 1.80 0.27%
DY 0.60 0.67 1.13 0.93 3.06 1.32 0.85 -5.63%
P/NAPS 1.41 1.31 0.90 0.87 1.06 1.31 1.74 -3.44%

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