Highlights

[PRLEXUS] QoQ Annualized Quarter Result on 2018-10-31 [#1]

Stock [PRLEXUS]: PROLEXUS BHD
Announcement Date 14-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2019
Quarter 31-Oct-2018  [#1]
Profit Trend QoQ -     -44.26%    YoY -     -50.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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