[PRLEXUS] QoQ Annualized Quarter Result on 2020-04-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Revenue 335,908 340,501 323,422 373,560 392,452 364,010 336,113 -0.04% QoQ % -1.35% 5.28% -13.42% -4.81% 7.81% 8.30% - Horiz. % 99.94% 101.31% 96.22% 111.14% 116.76% 108.30% 100.00%
PBT 76,020 24,791 -3,962 9,992 14,240 12,329 4,149 588.87% QoQ % 206.64% 725.61% -139.66% -29.83% 15.50% 197.13% - Horiz. % 1,832.10% 597.47% -95.50% 240.81% 343.19% 297.13% 100.00%
Tax -11,440 -4,020 -3,312 -3,362 -3,772 -3,184 -3,194 133.16% QoQ % -184.58% -21.38% 1.49% 10.87% -18.47% 0.33% - Horiz. % 358.10% 125.83% 103.67% 105.24% 118.07% 99.67% 100.00%
NP 64,580 20,771 -7,274 6,630 10,468 9,145 954 1,539.15% QoQ % 210.91% 385.53% -209.72% -36.66% 14.47% 857.93% - Horiz. % 6,764.67% 2,175.73% -762.01% 694.48% 1,096.51% 957.93% 100.00%
NP to SH 60,920 17,629 -8,329 3,478 7,816 6,014 -1,605 - QoQ % 245.57% 311.65% -339.49% -55.50% 29.96% 474.63% - Horiz. % -3,794.85% -1,098.15% 518.85% -216.65% -486.88% -374.63% 100.00%
Tax Rate 15.05 % 16.22 % - % 33.65 % 26.49 % 25.83 % 76.99 % -66.15% QoQ % -7.21% 0.00% 0.00% 27.03% 2.56% -66.45% - Horiz. % 19.55% 21.07% 0.00% 43.71% 34.41% 33.55% 100.00%
Total Cost 271,328 319,730 330,697 366,930 381,984 354,865 335,158 -13.08% QoQ % -15.14% -3.32% -9.87% -3.94% 7.64% 5.88% - Horiz. % 80.96% 95.40% 98.67% 109.48% 113.97% 105.88% 100.00%
Net Worth 262,092 246,272 223,523 228,701 230,256 228,051 222,828 11.37% QoQ % 6.42% 10.18% -2.26% -0.68% 0.97% 2.34% - Horiz. % 117.62% 110.52% 100.31% 102.64% 103.33% 102.34% 100.00%
Dividend 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Div 6,989 523 698 1,047 2,093 870 1,160 229.21% QoQ % 1,233.84% -24.99% -33.32% -49.96% 140.49% -25.00% - Horiz. % 602.22% 45.15% 60.19% 90.26% 180.36% 75.00% 100.00%
Div Payout % 11.47 % 2.97 % - % 30.12 % 26.78 % 14.47 % - % - QoQ % 286.20% 0.00% 0.00% 12.47% 85.07% 0.00% - Horiz. % 79.27% 20.53% 0.00% 208.15% 185.07% 100.00% -
Equity 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Net Worth 262,092 246,272 223,523 228,701 230,256 228,051 222,828 11.37% QoQ % 6.42% 10.18% -2.26% -0.68% 0.97% 2.34% - Horiz. % 117.62% 110.52% 100.31% 102.64% 103.33% 102.34% 100.00%
NOSH 174,728 174,661 174,628 174,581 174,437 174,085 174,085 0.24% QoQ % 0.04% 0.02% 0.03% 0.08% 0.20% 0.00% - Horiz. % 100.37% 100.33% 100.31% 100.28% 100.20% 100.00% 100.00%
Ratio Analysis 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
NP Margin 19.23 % 6.10 % -2.25 % 1.77 % 2.67 % 2.51 % 0.28 % 1,555.70% QoQ % 215.25% 371.11% -227.12% -33.71% 6.37% 796.43% - Horiz. % 6,867.86% 2,178.57% -803.57% 632.14% 953.57% 896.43% 100.00%
ROE 23.24 % 7.16 % -3.73 % 1.52 % 3.39 % 2.64 % -0.72 % - QoQ % 224.58% 291.96% -345.39% -55.16% 28.41% 466.67% - Horiz. % -3,227.78% -994.44% 518.06% -211.11% -470.83% -366.67% 100.00%
Per Share 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 192.25 194.95 185.21 213.98 224.98 209.10 193.07 -0.28% QoQ % -1.38% 5.26% -13.45% -4.89% 7.59% 8.30% - Horiz. % 99.58% 100.97% 95.93% 110.83% 116.53% 108.30% 100.00%
EPS 34.88 10.09 -4.77 2.00 4.48 3.45 -0.92 - QoQ % 245.69% 311.53% -338.50% -55.36% 29.86% 475.00% - Horiz. % -3,791.30% -1,096.74% 518.48% -217.39% -486.96% -375.00% 100.00%
DPS 4.00 0.30 0.40 0.60 1.20 0.50 0.67 227.32% QoQ % 1,233.33% -25.00% -33.33% -50.00% 140.00% -25.37% - Horiz. % 597.01% 44.78% 59.70% 89.55% 179.10% 74.63% 100.00%
NAPS 1.5000 1.4100 1.2800 1.3100 1.3200 1.3100 1.2800 11.10% QoQ % 6.38% 10.16% -2.29% -0.76% 0.76% 2.34% - Horiz. % 117.19% 110.16% 100.00% 102.34% 103.13% 102.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,349 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 182.21 184.70 175.44 202.64 212.88 197.46 182.32 -0.04% QoQ % -1.35% 5.28% -13.42% -4.81% 7.81% 8.30% - Horiz. % 99.94% 101.31% 96.23% 111.15% 116.76% 108.30% 100.00%
EPS 33.05 9.56 -4.52 1.89 4.24 3.26 -0.87 - QoQ % 245.71% 311.50% -339.15% -55.42% 30.06% 474.71% - Horiz. % -3,798.85% -1,098.85% 519.54% -217.24% -487.36% -374.71% 100.00%
DPS 3.79 0.28 0.38 0.57 1.14 0.47 0.63 228.98% QoQ % 1,253.57% -26.32% -33.33% -50.00% 142.55% -25.40% - Horiz. % 601.59% 44.44% 60.32% 90.48% 180.95% 74.60% 100.00%
NAPS 1.4217 1.3359 1.2125 1.2406 1.2490 1.2371 1.2087 11.37% QoQ % 6.42% 10.18% -2.27% -0.67% 0.96% 2.35% - Horiz. % 117.62% 110.52% 100.31% 102.64% 103.33% 102.35% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 -
Price 1.4700 0.6400 0.5100 0.7150 0.9150 0.4550 0.5700 -
P/RPS 0.76 0.33 0.28 0.33 0.41 0.22 0.30 85.31% QoQ % 130.30% 17.86% -15.15% -19.51% 86.36% -26.67% - Horiz. % 253.33% 110.00% 93.33% 110.00% 136.67% 73.33% 100.00%
P/EPS 4.22 6.34 -10.69 35.89 20.42 13.17 -61.81 - QoQ % -33.44% 159.31% -129.79% 75.76% 55.05% 121.31% - Horiz. % -6.83% -10.26% 17.29% -58.07% -33.04% -21.31% 100.00%
EY 23.72 15.77 -9.35 2.79 4.90 7.59 -1.62 - QoQ % 50.41% 268.66% -435.13% -43.06% -35.44% 568.52% - Horiz. % -1,464.20% -973.46% 577.16% -172.22% -302.47% -468.52% 100.00%
DY 2.72 0.47 0.78 0.84 1.31 1.10 1.17 75.04% QoQ % 478.72% -39.74% -7.14% -35.88% 19.09% -5.98% - Horiz. % 232.48% 40.17% 66.67% 71.79% 111.97% 94.02% 100.00%
P/NAPS 0.98 0.45 0.40 0.55 0.69 0.35 0.45 67.62% QoQ % 117.78% 12.50% -27.27% -20.29% 97.14% -22.22% - Horiz. % 217.78% 100.00% 88.89% 122.22% 153.33% 77.78% 100.00%
Price Multiplier on Announcement Date 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 16/12/20 29/09/20 01/07/20 23/04/20 12/12/19 30/09/19 26/06/19 -
Price 1.5600 0.7800 0.5300 0.4950 1.0100 0.6900 0.5100 -
P/RPS 0.81 0.40 0.29 0.23 0.45 0.33 0.26 112.58% QoQ % 102.50% 37.93% 26.09% -48.89% 36.36% 26.92% - Horiz. % 311.54% 153.85% 111.54% 88.46% 173.08% 126.92% 100.00%
P/EPS 4.47 7.73 -11.11 24.85 22.54 19.97 -55.31 - QoQ % -42.17% 169.58% -144.71% 10.25% 12.87% 136.11% - Horiz. % -8.08% -13.98% 20.09% -44.93% -40.75% -36.11% 100.00%
EY 22.35 12.94 -9.00 4.02 4.44 5.01 -1.81 - QoQ % 72.72% 243.78% -323.88% -9.46% -11.38% 376.80% - Horiz. % -1,234.81% -714.92% 497.24% -222.10% -245.30% -276.80% 100.00%
DY 2.56 0.38 0.75 1.21 1.19 0.72 1.31 55.99% QoQ % 573.68% -49.33% -38.02% 1.68% 65.28% -45.04% - Horiz. % 195.42% 29.01% 57.25% 92.37% 90.84% 54.96% 100.00%
P/NAPS 1.04 0.55 0.41 0.38 0.77 0.53 0.40 88.53% QoQ % 89.09% 34.15% 7.89% -50.65% 45.28% 32.50% - Horiz. % 260.00% 137.50% 102.50% 95.00% 192.50% 132.50% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
PROLEXUS_BERHAD_interim_report_2020 Q3.pdf 
