[PTRANS] YoY TTM Result on 30-Jun-2021 [#2]

Stock
[PTRANS] PERAK TRANSIT BERHAD
Announcement Date
19-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 11.6%
YoY- 38.59%
Quarter Report
Latest QR
Upcoming QR
PTRANS's Result
PTRANS's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 176,125 177,050 150,964 140,674 114,280 116,256 109,099 8.30%
PBT 83,018 85,523 71,583 69,443 36,765 36,532 28,945 19.17%
Tax -13,715 -23,446 -16,102 -17,282 993 -311 4,847 -
NP 69,303 62,077 55,481 52,161 37,758 36,221 33,792 12.70%
-
NP to SH 69,275 62,061 55,459 52,013 37,529 36,005 33,606 12.80%
-
Tax Rate 16.52% 27.41% 22.49% 24.89% -2.70% 0.85% -16.75% -
Total Cost 106,822 114,973 95,483 88,513 76,522 80,035 75,307 5.99%
-
Net Worth 671,254 626,542 577,140 486,079 343,302 297,645 245,940 18.19%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 24,684 21,254 20,480 14,140 21,323 8,354 10,700 14.93%
Div Payout % 35.63% 34.25% 36.93% 27.19% 56.82% 23.20% 31.84% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 671,254 626,542 577,140 486,079 343,302 297,645 245,940 18.19%
NOSH 1,114,103 736,649 708,607 645,133 1,422,780 1,422,780 1,317,399 -2.75%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 39.35% 35.06% 36.75% 37.08% 33.04% 31.16% 30.97% -
ROE 10.32% 9.91% 9.61% 10.70% 10.93% 12.10% 13.66% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 16.03 24.48 22.39 22.16 8.05 8.17 8.55 11.03%
EPS 6.31 8.58 8.23 8.19 2.64 2.53 2.63 15.68%
DPS 2.25 2.94 3.04 2.23 1.50 0.59 0.85 17.59%
NAPS 0.6111 0.8663 0.856 0.7658 0.2418 0.2092 0.1927 21.18%
Adjusted Per Share Value based on latest NOSH - 645,133
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 15.67 15.75 13.43 12.51 10.16 10.34 9.70 8.31%
EPS 6.16 5.52 4.93 4.63 3.34 3.20 2.99 12.78%
DPS 2.20 1.89 1.82 1.26 1.90 0.74 0.95 15.00%
NAPS 0.597 0.5573 0.5133 0.4323 0.3053 0.2647 0.2188 18.19%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.705 1.09 0.775 0.63 0.18 0.215 0.255 -
P/RPS 4.40 4.45 3.46 2.84 2.24 2.63 2.98 6.70%
P/EPS 11.18 12.70 9.42 7.69 6.81 8.50 9.68 2.42%
EY 8.95 7.87 10.61 13.01 14.68 11.77 10.33 -2.35%
DY 3.19 2.70 3.92 3.54 8.33 2.73 3.33 -0.71%
P/NAPS 1.15 1.26 0.91 0.82 0.74 1.03 1.32 -2.26%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 19/08/24 16/08/23 16/08/22 19/08/21 19/08/20 22/08/19 07/11/18 -
Price 0.685 1.21 0.85 0.575 0.275 0.195 0.27 -
P/RPS 4.27 4.94 3.80 2.59 3.42 2.39 3.16 5.14%
P/EPS 10.86 14.10 10.33 7.02 10.40 7.71 10.25 0.96%
EY 9.21 7.09 9.68 14.25 9.61 12.98 9.75 -0.94%
DY 3.28 2.43 3.57 3.87 5.45 3.01 3.15 0.67%
P/NAPS 1.12 1.40 0.99 0.75 1.14 0.93 1.40 -3.64%

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