[PTRANS] YoY 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- -7.05%
YoY- -3.81%
Quarter Report
Latest QR
Upcoming QR
PTRANS's Result
PTRANS's Financial Summary
View:
Show?
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 40,599 42,529 32,944 35,259 32,755 29,244 25,246 8.23%
PBT 18,853 20,500 13,491 17,641 9,236 9,189 5,333 23.41%
Tax -1,540 -4,652 -795 -4,386 2,665 -396 3,089 -
NP 17,313 15,848 12,696 13,255 11,901 8,793 8,422 12.75%
-
NP to SH 17,311 15,850 12,691 13,194 11,829 8,744 8,373 12.86%
-
Tax Rate 8.17% 22.69% 5.89% 24.86% -28.85% 4.31% -57.92% -
Total Cost 23,286 26,681 20,248 22,004 20,854 20,451 16,824 5.56%
-
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 5,487 5,245 5,268 - - - - -
Div Payout % 31.70% 33.10% 41.51% - - - - -
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 42.64% 37.26% 38.54% 37.59% 36.33% 30.07% 33.36% -
ROE 2.64% 2.63% 2.53% 2.34% 3.58% 2.95% 3.82% -
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 5.55 6.08 5.19 1.85 2.30 2.10 2.01 18.43%
EPS 2.37 2.27 2.00 0.69 0.83 0.63 0.67 23.42%
DPS 0.75 0.75 0.83 0.00 0.00 0.00 0.00 -
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 3.61 3.78 2.93 3.14 2.91 2.60 2.25 8.19%
EPS 1.54 1.41 1.13 1.17 1.05 0.78 0.74 12.98%
DPS 0.49 0.47 0.47 0.00 0.00 0.00 0.00 -
NAPS 0.5831 0.5364 0.4466 0.5015 0.294 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 20.55 21.05 11.66 14.05 10.21 11.17 13.94 6.67%
P/EPS 48.19 56.48 30.26 37.55 28.26 37.34 42.05 2.29%
EY 2.08 1.77 3.30 2.66 3.54 2.68 2.38 -2.21%
DY 0.66 0.59 1.37 0.00 0.00 0.00 0.00 -
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 22.71 17.76 12.04 47.29 9.34 11.88 15.19 6.92%
P/EPS 53.26 47.66 31.26 126.37 25.86 39.72 45.80 2.54%
EY 1.88 2.10 3.20 0.79 3.87 2.52 2.18 -2.43%
DY 0.60 0.69 1.33 0.00 0.00 0.00 0.00 -
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