Highlights

[PRLEXUS] QoQ Annualized Quarter Result on 2019-01-31 [#2]

Stock [PRLEXUS]: PROLEXUS BHD
Announcement Date 26-Mar-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2019
Quarter 31-Jan-2019  [#2]
Profit Trend QoQ -     -28.95%    YoY -     -75.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Revenue 392,452 364,010 336,113 374,230 377,996 302,694 293,973 21.18%
  QoQ % 7.81% 8.30% -10.19% -1.00% 24.88% 2.97% -
  Horiz. % 133.50% 123.82% 114.33% 127.30% 128.58% 102.97% 100.00%
PBT 14,240 12,329 4,149 11,652 9,376 13,877 15,100 -3.82%
  QoQ % 15.50% 197.13% -64.39% 24.27% -32.43% -8.10% -
  Horiz. % 94.30% 81.65% 27.48% 77.17% 62.09% 91.90% 100.00%
Tax -3,772 -3,184 -3,194 -4,522 -2,496 -3,530 -2,910 18.81%
  QoQ % -18.47% 0.33% 29.35% -81.17% 29.29% -21.28% -
  Horiz. % 129.59% 109.39% 109.76% 155.36% 85.75% 121.28% 100.00%
NP 10,468 9,145 954 7,130 6,880 10,347 12,189 -9.63%
  QoQ % 14.47% 857.93% -86.61% 3.63% -33.51% -15.11% -
  Horiz. % 85.88% 75.02% 7.83% 58.49% 56.44% 84.89% 100.00%
NP to SH 7,816 6,014 -1,605 3,294 4,636 8,317 9,612 -12.85%
  QoQ % 29.96% 474.63% -148.74% -28.95% -44.26% -13.47% -
  Horiz. % 81.32% 62.57% -16.70% 34.27% 48.23% 86.53% 100.00%
Tax Rate 26.49 % 25.83 % 76.99 % 38.81 % 26.62 % 25.44 % 19.28 % 23.52%
  QoQ % 2.56% -66.45% 98.38% 45.79% 4.64% 31.95% -
  Horiz. % 137.40% 133.97% 399.33% 201.30% 138.07% 131.95% 100.00%
Total Cost 381,984 354,865 335,158 367,100 371,116 292,347 281,784 22.42%
  QoQ % 7.64% 5.88% -8.70% -1.08% 26.94% 3.75% -
  Horiz. % 135.56% 125.94% 118.94% 130.28% 131.70% 103.75% 100.00%
Net Worth 230,256 228,051 222,828 224,569 226,310 222,574 222,492 2.31%
  QoQ % 0.97% 2.34% -0.78% -0.77% 1.68% 0.04% -
  Horiz. % 103.49% 102.50% 100.15% 100.93% 101.72% 100.04% 100.00%
Dividend
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Div 2,093 870 1,160 1,740 3,481 - - -
  QoQ % 140.49% -25.00% -33.33% -50.00% 0.00% 0.00% -
  Horiz. % 60.12% 25.00% 33.33% 50.00% 100.00% - -
Div Payout % 26.78 % 14.47 % - % 52.85 % 75.10 % - % - % -
  QoQ % 85.07% 0.00% 0.00% -29.63% 0.00% 0.00% -
  Horiz. % 35.66% 19.27% 0.00% 70.37% 100.00% - -
Equity
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Net Worth 230,256 228,051 222,828 224,569 226,310 222,574 222,492 2.31%
  QoQ % 0.97% 2.34% -0.78% -0.77% 1.68% 0.04% -
  Horiz. % 103.49% 102.50% 100.15% 100.93% 101.72% 100.04% 100.00%
NOSH 174,437 174,085 174,085 174,085 174,085 173,886 173,822 0.24%
  QoQ % 0.20% 0.00% 0.00% 0.00% 0.11% 0.04% -
  Horiz. % 100.35% 100.15% 100.15% 100.15% 100.15% 100.04% 100.00%
Ratio Analysis
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
NP Margin 2.67 % 2.51 % 0.28 % 1.91 % 1.82 % 3.42 % 4.15 % -25.41%
  QoQ % 6.37% 796.43% -85.34% 4.95% -46.78% -17.59% -
  Horiz. % 64.34% 60.48% 6.75% 46.02% 43.86% 82.41% 100.00%
ROE 3.39 % 2.64 % -0.72 % 1.47 % 2.05 % 3.74 % 4.32 % -14.89%
  QoQ % 28.41% 466.67% -148.98% -28.29% -45.19% -13.43% -
  Horiz. % 78.47% 61.11% -16.67% 34.03% 47.45% 86.57% 100.00%
Per Share
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 224.98 209.10 193.07 214.97 217.13 174.08 169.12 20.89%
  QoQ % 7.59% 8.30% -10.19% -0.99% 24.73% 2.93% -
  Horiz. % 133.03% 123.64% 114.16% 127.11% 128.39% 102.93% 100.00%
EPS 4.48 3.45 -0.92 1.90 2.68 4.78 5.53 -13.06%
  QoQ % 29.86% 475.00% -148.42% -29.10% -43.93% -13.56% -
  Horiz. % 81.01% 62.39% -16.64% 34.36% 48.46% 86.44% 100.00%
DPS 1.20 0.50 0.67 1.00 2.00 0.00 0.00 -
  QoQ % 140.00% -25.37% -33.00% -50.00% 0.00% 0.00% -
  Horiz. % 60.00% 25.00% 33.50% 50.00% 100.00% - -
NAPS 1.3200 1.3100 1.2800 1.2900 1.3000 1.2800 1.2800 2.07%
  QoQ % 0.76% 2.34% -0.78% -0.77% 1.56% 0.00% -
  Horiz. % 103.13% 102.34% 100.00% 100.78% 101.56% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,349
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 212.88 197.46 182.32 203.00 205.04 164.20 159.46 21.18%
  QoQ % 7.81% 8.30% -10.19% -0.99% 24.87% 2.97% -
  Horiz. % 133.50% 123.83% 114.34% 127.30% 128.58% 102.97% 100.00%
EPS 4.24 3.26 -0.87 1.79 2.51 4.51 5.21 -12.80%
  QoQ % 30.06% 474.71% -148.60% -28.69% -44.35% -13.44% -
  Horiz. % 81.38% 62.57% -16.70% 34.36% 48.18% 86.56% 100.00%
DPS 1.14 0.47 0.63 0.94 1.89 0.00 0.00 -
  QoQ % 142.55% -25.40% -32.98% -50.26% 0.00% 0.00% -
  Horiz. % 60.32% 24.87% 33.33% 49.74% 100.00% - -
NAPS 1.2490 1.2371 1.2087 1.2182 1.2276 1.2073 1.2069 2.31%
  QoQ % 0.96% 2.35% -0.78% -0.77% 1.68% 0.03% -
  Horiz. % 103.49% 102.50% 100.15% 100.94% 101.72% 100.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 -
Price 0.9150 0.4550 0.5700 0.5550 0.5900 0.7000 0.6950 -
P/RPS 0.41 0.22 0.30 0.26 0.27 0.40 0.41 -
  QoQ % 86.36% -26.67% 15.38% -3.70% -32.50% -2.44% -
  Horiz. % 100.00% 53.66% 73.17% 63.41% 65.85% 97.56% 100.00%
P/EPS 20.42 13.17 -61.81 29.33 22.15 14.64 12.57 38.07%
  QoQ % 55.05% 121.31% -310.74% 32.42% 51.30% 16.47% -
  Horiz. % 162.45% 104.77% -491.73% 233.33% 176.21% 116.47% 100.00%
EY 4.90 7.59 -1.62 3.41 4.51 6.83 7.96 -27.57%
  QoQ % -35.44% 568.52% -147.51% -24.39% -33.97% -14.20% -
  Horiz. % 61.56% 95.35% -20.35% 42.84% 56.66% 85.80% 100.00%
DY 1.31 1.10 1.17 1.80 3.39 0.00 0.00 -
  QoQ % 19.09% -5.98% -35.00% -46.90% 0.00% 0.00% -
  Horiz. % 38.64% 32.45% 34.51% 53.10% 100.00% - -
P/NAPS 0.69 0.35 0.45 0.43 0.45 0.55 0.54 17.70%
  QoQ % 97.14% -22.22% 4.65% -4.44% -18.18% 1.85% -
  Horiz. % 127.78% 64.81% 83.33% 79.63% 83.33% 101.85% 100.00%
Price Multiplier on Announcement Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 12/12/19 30/09/19 26/06/19 26/03/19 14/12/18 25/09/18 29/06/18 -
Price 1.0100 0.6900 0.5100 0.5850 0.5900 0.7100 0.7000 -
P/RPS 0.45 0.33 0.26 0.27 0.27 0.41 0.41 6.38%
  QoQ % 36.36% 26.92% -3.70% 0.00% -34.15% 0.00% -
  Horiz. % 109.76% 80.49% 63.41% 65.85% 65.85% 100.00% 100.00%
P/EPS 22.54 19.97 -55.31 30.92 22.15 14.84 12.66 46.74%
  QoQ % 12.87% 136.11% -278.88% 39.59% 49.26% 17.22% -
  Horiz. % 178.04% 157.74% -436.89% 244.23% 174.96% 117.22% 100.00%
EY 4.44 5.01 -1.81 3.23 4.51 6.74 7.90 -31.82%
  QoQ % -11.38% 376.80% -156.04% -28.38% -33.09% -14.68% -
  Horiz. % 56.20% 63.42% -22.91% 40.89% 57.09% 85.32% 100.00%
DY 1.19 0.72 1.31 1.71 3.39 0.00 0.00 -
  QoQ % 65.28% -45.04% -23.39% -49.56% 0.00% 0.00% -
  Horiz. % 35.10% 21.24% 38.64% 50.44% 100.00% - -
P/NAPS 0.77 0.53 0.40 0.45 0.45 0.55 0.55 25.07%
  QoQ % 45.28% 32.50% -11.11% 0.00% -18.18% 0.00% -
  Horiz. % 140.00% 96.36% 72.73% 81.82% 81.82% 100.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

361  410  584  1136 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 ARBB 0.30+0.025 
 PNEPCB 0.36-0.02 
 KTG 0.270.00 
 QES 0.375+0.02 
 MESTRON 0.235+0.02 
 PA 0.1750.00 
 SAMAIDEN 1.98+0.30 
 SCBUILD 0.065+0.01 
 JAKS 0.695+0.025 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS