[PRLEXUS] QoQ Annualized Quarter Result on 2018-10-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 364,010 336,113 374,230 377,996 302,694 293,973 300,870 13.58% QoQ % 8.30% -10.19% -1.00% 24.88% 2.97% -2.29% - Horiz. % 120.99% 111.71% 124.38% 125.63% 100.61% 97.71% 100.00%
PBT 12,329 4,149 11,652 9,376 13,877 15,100 19,798 -27.14% QoQ % 197.13% -64.39% 24.27% -32.43% -8.10% -23.73% - Horiz. % 62.27% 20.96% 58.85% 47.36% 70.09% 76.27% 100.00%
Tax -3,184 -3,194 -4,522 -2,496 -3,530 -2,910 -3,246 -1.28% QoQ % 0.33% 29.35% -81.17% 29.29% -21.28% 10.33% - Horiz. % 98.09% 98.42% 139.31% 76.89% 108.75% 89.67% 100.00%
NP 9,145 954 7,130 6,880 10,347 12,189 16,552 -32.74% QoQ % 857.93% -86.61% 3.63% -33.51% -15.11% -26.36% - Horiz. % 55.25% 5.77% 43.08% 41.57% 62.51% 73.64% 100.00%
NP to SH 6,014 -1,605 3,294 4,636 8,317 9,612 13,432 -41.56% QoQ % 474.63% -148.74% -28.95% -44.26% -13.47% -28.44% - Horiz. % 44.77% -11.95% 24.52% 34.51% 61.92% 71.56% 100.00%
Tax Rate 25.83 % 76.99 % 38.81 % 26.62 % 25.44 % 19.28 % 16.40 % 35.48% QoQ % -66.45% 98.38% 45.79% 4.64% 31.95% 17.56% - Horiz. % 157.50% 469.45% 236.65% 162.32% 155.12% 117.56% 100.00%
Total Cost 354,865 335,158 367,100 371,116 292,347 281,784 284,318 15.97% QoQ % 5.88% -8.70% -1.08% 26.94% 3.75% -0.89% - Horiz. % 124.81% 117.88% 129.12% 130.53% 102.82% 99.11% 100.00%
Net Worth 228,051 222,828 224,569 226,310 222,574 222,492 222,447 1.68% QoQ % 2.34% -0.78% -0.77% 1.68% 0.04% 0.02% - Horiz. % 102.52% 100.17% 100.95% 101.74% 100.06% 100.02% 100.00%
Dividend 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Div 870 1,160 1,740 3,481 - - - - QoQ % -25.00% -33.33% -50.00% 0.00% 0.00% 0.00% - Horiz. % 25.00% 33.33% 50.00% 100.00% - - -
Div Payout % 14.47 % - % 52.85 % 75.10 % - % - % - % - QoQ % 0.00% 0.00% -29.63% 0.00% 0.00% 0.00% - Horiz. % 19.27% 0.00% 70.37% 100.00% - - -
Equity 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Net Worth 228,051 222,828 224,569 226,310 222,574 222,492 222,447 1.68% QoQ % 2.34% -0.78% -0.77% 1.68% 0.04% 0.02% - Horiz. % 102.52% 100.17% 100.95% 101.74% 100.06% 100.02% 100.00%
NOSH 174,085 174,085 174,085 174,085 173,886 173,822 173,787 0.11% QoQ % 0.00% 0.00% 0.00% 0.11% 0.04% 0.02% - Horiz. % 100.17% 100.17% 100.17% 100.17% 100.06% 100.02% 100.00%
Ratio Analysis 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin 2.51 % 0.28 % 1.91 % 1.82 % 3.42 % 4.15 % 5.50 % -40.81% QoQ % 796.43% -85.34% 4.95% -46.78% -17.59% -24.55% - Horiz. % 45.64% 5.09% 34.73% 33.09% 62.18% 75.45% 100.00%
ROE 2.64 % -0.72 % 1.47 % 2.05 % 3.74 % 4.32 % 6.04 % -42.49% QoQ % 466.67% -148.98% -28.29% -45.19% -13.43% -28.48% - Horiz. % 43.71% -11.92% 24.34% 33.94% 61.92% 71.52% 100.00%
Per Share 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 209.10 193.07 214.97 217.13 174.08 169.12 173.13 13.45% QoQ % 8.30% -10.19% -0.99% 24.73% 2.93% -2.32% - Horiz. % 120.78% 111.52% 124.17% 125.41% 100.55% 97.68% 100.00%
EPS 3.45 -0.92 1.90 2.68 4.78 5.53 7.72 -41.63% QoQ % 475.00% -148.42% -29.10% -43.93% -13.56% -28.37% - Horiz. % 44.69% -11.92% 24.61% 34.72% 61.92% 71.63% 100.00%
DPS 0.50 0.67 1.00 2.00 0.00 0.00 0.00 - QoQ % -25.37% -33.00% -50.00% 0.00% 0.00% 0.00% - Horiz. % 25.00% 33.50% 50.00% 100.00% - - -
NAPS 1.3100 1.2800 1.2900 1.3000 1.2800 1.2800 1.2800 1.56% QoQ % 2.34% -0.78% -0.77% 1.56% 0.00% 0.00% - Horiz. % 102.34% 100.00% 100.78% 101.56% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,349 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 197.46 182.32 203.00 205.04 164.20 159.46 163.21 13.58% QoQ % 8.30% -10.19% -0.99% 24.87% 2.97% -2.30% - Horiz. % 120.99% 111.71% 124.38% 125.63% 100.61% 97.70% 100.00%
EPS 3.26 -0.87 1.79 2.51 4.51 5.21 7.29 -41.61% QoQ % 474.71% -148.60% -28.69% -44.35% -13.44% -28.53% - Horiz. % 44.72% -11.93% 24.55% 34.43% 61.87% 71.47% 100.00%
DPS 0.47 0.63 0.94 1.89 0.00 0.00 0.00 - QoQ % -25.40% -32.98% -50.26% 0.00% 0.00% 0.00% - Horiz. % 24.87% 33.33% 49.74% 100.00% - - -
NAPS 1.2371 1.2087 1.2182 1.2276 1.2073 1.2069 1.2067 1.68% QoQ % 2.35% -0.78% -0.77% 1.68% 0.03% 0.02% - Horiz. % 102.52% 100.17% 100.95% 101.73% 100.05% 100.02% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 -
Price 0.4550 0.5700 0.5550 0.5900 0.7000 0.6950 0.6250 -
P/RPS 0.22 0.30 0.26 0.27 0.40 0.41 0.36 -28.05% QoQ % -26.67% 15.38% -3.70% -32.50% -2.44% 13.89% - Horiz. % 61.11% 83.33% 72.22% 75.00% 111.11% 113.89% 100.00%
P/EPS 13.17 -61.81 29.33 22.15 14.64 12.57 8.09 38.51% QoQ % 121.31% -310.74% 32.42% 51.30% 16.47% 55.38% - Horiz. % 162.79% -764.03% 362.55% 273.79% 180.96% 155.38% 100.00%
EY 7.59 -1.62 3.41 4.51 6.83 7.96 12.37 -27.86% QoQ % 568.52% -147.51% -24.39% -33.97% -14.20% -35.65% - Horiz. % 61.36% -13.10% 27.57% 36.46% 55.21% 64.35% 100.00%
DY 1.10 1.17 1.80 3.39 0.00 0.00 0.00 - QoQ % -5.98% -35.00% -46.90% 0.00% 0.00% 0.00% - Horiz. % 32.45% 34.51% 53.10% 100.00% - - -
P/NAPS 0.35 0.45 0.43 0.45 0.55 0.54 0.49 -20.14% QoQ % -22.22% 4.65% -4.44% -18.18% 1.85% 10.20% - Horiz. % 71.43% 91.84% 87.76% 91.84% 112.24% 110.20% 100.00%
Price Multiplier on Announcement Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 30/09/19 26/06/19 26/03/19 14/12/18 25/09/18 29/06/18 26/03/18 -
Price 0.6900 0.5100 0.5850 0.5900 0.7100 0.7000 0.6500 -
P/RPS 0.33 0.26 0.27 0.27 0.41 0.41 0.38 -9.00% QoQ % 26.92% -3.70% 0.00% -34.15% 0.00% 7.89% - Horiz. % 86.84% 68.42% 71.05% 71.05% 107.89% 107.89% 100.00%
P/EPS 19.97 -55.31 30.92 22.15 14.84 12.66 8.41 78.27% QoQ % 136.11% -278.88% 39.59% 49.26% 17.22% 50.54% - Horiz. % 237.46% -657.67% 367.66% 263.38% 176.46% 150.54% 100.00%
EY 5.01 -1.81 3.23 4.51 6.74 7.90 11.89 -43.88% QoQ % 376.80% -156.04% -28.38% -33.09% -14.68% -33.56% - Horiz. % 42.14% -15.22% 27.17% 37.93% 56.69% 66.44% 100.00%
DY 0.72 1.31 1.71 3.39 0.00 0.00 0.00 - QoQ % -45.04% -23.39% -49.56% 0.00% 0.00% 0.00% - Horiz. % 21.24% 38.64% 50.44% 100.00% - - -
P/NAPS 0.53 0.40 0.45 0.45 0.55 0.55 0.51 2.60% QoQ % 32.50% -11.11% 0.00% -18.18% 0.00% 7.84% - Horiz. % 103.92% 78.43% 88.24% 88.24% 107.84% 107.84% 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_2019 Q1 - Final..pdf 
