Highlights

[PRLEXUS] QoQ Annualized Quarter Result on 2020-01-31 [#2]

Stock [PRLEXUS]: PROLEXUS BHD
Announcement Date 23-Apr-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2020
Quarter 31-Jan-2020  [#2]
Profit Trend QoQ -     -55.50%    YoY -     5.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

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.
 


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  592  1128 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 ARBB 0.30+0.025 
 PNEPCB 0.36-0.02 
 KTG 0.275+0.005 
 MESTRON 0.23+0.015 
 QES 0.37+0.015 
 SAMAIDEN 1.95+0.27 
 PA 0.18+0.005 
 TECHNAX 0.165+0.005 
 SCBUILD 0.065+0.01 

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