Highlights

[PRLEXUS] QoQ Annualized Quarter Result on 2019-07-31 [#4]

Stock [PRLEXUS]: PROLEXUS BHD
Announcement Date 30-Sep-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2019
Quarter 31-Jul-2019  [#4]
Profit Trend QoQ -     474.63%    YoY -     -27.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Revenue 323,422 373,560 392,452 364,010 336,113 374,230 377,996 -9.88%
  QoQ % -13.42% -4.81% 7.81% 8.30% -10.19% -1.00% -
  Horiz. % 85.56% 98.83% 103.82% 96.30% 88.92% 99.00% 100.00%
PBT -3,962 9,992 14,240 12,329 4,149 11,652 9,376 -
  QoQ % -139.66% -29.83% 15.50% 197.13% -64.39% 24.27% -
  Horiz. % -42.26% 106.57% 151.88% 131.50% 44.25% 124.27% 100.00%
Tax -3,312 -3,362 -3,772 -3,184 -3,194 -4,522 -2,496 20.77%
  QoQ % 1.49% 10.87% -18.47% 0.33% 29.35% -81.17% -
  Horiz. % 132.69% 134.70% 151.12% 127.56% 127.99% 181.17% 100.00%
NP -7,274 6,630 10,468 9,145 954 7,130 6,880 -
  QoQ % -209.72% -36.66% 14.47% 857.93% -86.61% 3.63% -
  Horiz. % -105.74% 96.37% 152.15% 132.92% 13.88% 103.63% 100.00%
NP to SH -8,329 3,478 7,816 6,014 -1,605 3,294 4,636 -
  QoQ % -339.49% -55.50% 29.96% 474.63% -148.74% -28.95% -
  Horiz. % -179.67% 75.02% 168.59% 129.72% -34.63% 71.05% 100.00%
Tax Rate - % 33.65 % 26.49 % 25.83 % 76.99 % 38.81 % 26.62 % -
  QoQ % 0.00% 27.03% 2.56% -66.45% 98.38% 45.79% -
  Horiz. % 0.00% 126.41% 99.51% 97.03% 289.22% 145.79% 100.00%
Total Cost 330,697 366,930 381,984 354,865 335,158 367,100 371,116 -7.41%
  QoQ % -9.87% -3.94% 7.64% 5.88% -8.70% -1.08% -
  Horiz. % 89.11% 98.87% 102.93% 95.62% 90.31% 98.92% 100.00%
Net Worth 223,523 228,701 230,256 228,051 222,828 224,569 226,310 -0.82%
  QoQ % -2.26% -0.68% 0.97% 2.34% -0.78% -0.77% -
  Horiz. % 98.77% 101.06% 101.74% 100.77% 98.46% 99.23% 100.00%
Dividend
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Div 698 1,047 2,093 870 1,160 1,740 3,481 -65.76%
  QoQ % -33.32% -49.96% 140.49% -25.00% -33.33% -50.00% -
  Horiz. % 20.06% 30.09% 60.12% 25.00% 33.33% 50.00% 100.00%
Div Payout % - % 30.12 % 26.78 % 14.47 % - % 52.85 % 75.10 % -
  QoQ % 0.00% 12.47% 85.07% 0.00% 0.00% -29.63% -
  Horiz. % 0.00% 40.11% 35.66% 19.27% 0.00% 70.37% 100.00%
Equity
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Net Worth 223,523 228,701 230,256 228,051 222,828 224,569 226,310 -0.82%
  QoQ % -2.26% -0.68% 0.97% 2.34% -0.78% -0.77% -
  Horiz. % 98.77% 101.06% 101.74% 100.77% 98.46% 99.23% 100.00%
NOSH 174,628 174,581 174,437 174,085 174,085 174,085 174,085 0.21%
  QoQ % 0.03% 0.08% 0.20% 0.00% 0.00% 0.00% -
  Horiz. % 100.31% 100.28% 100.20% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
NP Margin -2.25 % 1.77 % 2.67 % 2.51 % 0.28 % 1.91 % 1.82 % -
  QoQ % -227.12% -33.71% 6.37% 796.43% -85.34% 4.95% -
  Horiz. % -123.63% 97.25% 146.70% 137.91% 15.38% 104.95% 100.00%
ROE -3.73 % 1.52 % 3.39 % 2.64 % -0.72 % 1.47 % 2.05 % -
  QoQ % -345.39% -55.16% 28.41% 466.67% -148.98% -28.29% -
  Horiz. % -181.95% 74.15% 165.37% 128.78% -35.12% 71.71% 100.00%
Per Share
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 185.21 213.98 224.98 209.10 193.07 214.97 217.13 -10.07%
  QoQ % -13.45% -4.89% 7.59% 8.30% -10.19% -0.99% -
  Horiz. % 85.30% 98.55% 103.62% 96.30% 88.92% 99.01% 100.00%
EPS -4.77 2.00 4.48 3.45 -0.92 1.90 2.68 -
  QoQ % -338.50% -55.36% 29.86% 475.00% -148.42% -29.10% -
  Horiz. % -177.99% 74.63% 167.16% 128.73% -34.33% 70.90% 100.00%
DPS 0.40 0.60 1.20 0.50 0.67 1.00 2.00 -65.83%
  QoQ % -33.33% -50.00% 140.00% -25.37% -33.00% -50.00% -
  Horiz. % 20.00% 30.00% 60.00% 25.00% 33.50% 50.00% 100.00%
NAPS 1.2800 1.3100 1.3200 1.3100 1.2800 1.2900 1.3000 -1.03%
  QoQ % -2.29% -0.76% 0.76% 2.34% -0.78% -0.77% -
  Horiz. % 98.46% 100.77% 101.54% 100.77% 98.46% 99.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,009
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 175.76 203.01 213.28 197.82 182.66 203.37 205.42 -9.88%
  QoQ % -13.42% -4.82% 7.82% 8.30% -10.18% -1.00% -
  Horiz. % 85.56% 98.83% 103.83% 96.30% 88.92% 99.00% 100.00%
EPS -4.53 1.89 4.25 3.27 -0.87 1.79 2.52 -
  QoQ % -339.68% -55.53% 29.97% 475.86% -148.60% -28.97% -
  Horiz. % -179.76% 75.00% 168.65% 129.76% -34.52% 71.03% 100.00%
DPS 0.38 0.57 1.14 0.47 0.63 0.95 1.89 -65.71%
  QoQ % -33.33% -50.00% 142.55% -25.40% -33.68% -49.74% -
  Horiz. % 20.11% 30.16% 60.32% 24.87% 33.33% 50.26% 100.00%
NAPS 1.2147 1.2429 1.2513 1.2393 1.2110 1.2204 1.2299 -0.83%
  QoQ % -2.27% -0.67% 0.97% 2.34% -0.77% -0.77% -
  Horiz. % 98.76% 101.06% 101.74% 100.76% 98.46% 99.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 -
Price 0.5100 0.7150 0.9150 0.4550 0.5700 0.5550 0.5900 -
P/RPS 0.28 0.33 0.41 0.22 0.30 0.26 0.27 2.46%
  QoQ % -15.15% -19.51% 86.36% -26.67% 15.38% -3.70% -
  Horiz. % 103.70% 122.22% 151.85% 81.48% 111.11% 96.30% 100.00%
P/EPS -10.69 35.89 20.42 13.17 -61.81 29.33 22.15 -
  QoQ % -129.79% 75.76% 55.05% 121.31% -310.74% 32.42% -
  Horiz. % -48.26% 162.03% 92.19% 59.46% -279.05% 132.42% 100.00%
EY -9.35 2.79 4.90 7.59 -1.62 3.41 4.51 -
  QoQ % -435.13% -43.06% -35.44% 568.52% -147.51% -24.39% -
  Horiz. % -207.32% 61.86% 108.65% 168.29% -35.92% 75.61% 100.00%
DY 0.78 0.84 1.31 1.10 1.17 1.80 3.39 -62.48%
  QoQ % -7.14% -35.88% 19.09% -5.98% -35.00% -46.90% -
  Horiz. % 23.01% 24.78% 38.64% 32.45% 34.51% 53.10% 100.00%
P/NAPS 0.40 0.55 0.69 0.35 0.45 0.43 0.45 -7.56%
  QoQ % -27.27% -20.29% 97.14% -22.22% 4.65% -4.44% -
  Horiz. % 88.89% 122.22% 153.33% 77.78% 100.00% 95.56% 100.00%
Price Multiplier on Announcement Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 01/07/20 23/04/20 12/12/19 30/09/19 26/06/19 26/03/19 14/12/18 -
Price 0.5300 0.4950 1.0100 0.6900 0.5100 0.5850 0.5900 -
P/RPS 0.29 0.23 0.45 0.33 0.26 0.27 0.27 4.88%
  QoQ % 26.09% -48.89% 36.36% 26.92% -3.70% 0.00% -
  Horiz. % 107.41% 85.19% 166.67% 122.22% 96.30% 100.00% 100.00%
P/EPS -11.11 24.85 22.54 19.97 -55.31 30.92 22.15 -
  QoQ % -144.71% 10.25% 12.87% 136.11% -278.88% 39.59% -
  Horiz. % -50.16% 112.19% 101.76% 90.16% -249.71% 139.59% 100.00%
EY -9.00 4.02 4.44 5.01 -1.81 3.23 4.51 -
  QoQ % -323.88% -9.46% -11.38% 376.80% -156.04% -28.38% -
  Horiz. % -199.56% 89.14% 98.45% 111.09% -40.13% 71.62% 100.00%
DY 0.75 1.21 1.19 0.72 1.31 1.71 3.39 -63.45%
  QoQ % -38.02% 1.68% 65.28% -45.04% -23.39% -49.56% -
  Horiz. % 22.12% 35.69% 35.10% 21.24% 38.64% 50.44% 100.00%
P/NAPS 0.41 0.38 0.77 0.53 0.40 0.45 0.45 -6.02%
  QoQ % 7.89% -50.65% 45.28% 32.50% -11.11% 0.00% -
  Horiz. % 91.11% 84.44% 171.11% 117.78% 88.89% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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