Highlights

[PRLEXUS] QoQ Annualized Quarter Result on 2019-10-31 [#1]

Stock [PRLEXUS]: PROLEXUS BHD
Announcement Date 12-Dec-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2020
Quarter 31-Oct-2019  [#1]
Profit Trend QoQ -     29.96%    YoY -     68.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Revenue 340,501 323,422 373,560 392,452 364,010 336,113 374,230 -6.11%
  QoQ % 5.28% -13.42% -4.81% 7.81% 8.30% -10.19% -
  Horiz. % 90.99% 86.42% 99.82% 104.87% 97.27% 89.81% 100.00%
PBT 24,791 -3,962 9,992 14,240 12,329 4,149 11,652 65.50%
  QoQ % 725.61% -139.66% -29.83% 15.50% 197.13% -64.39% -
  Horiz. % 212.76% -34.01% 85.75% 122.21% 105.81% 35.61% 100.00%
Tax -4,020 -3,312 -3,362 -3,772 -3,184 -3,194 -4,522 -7.55%
  QoQ % -21.38% 1.49% 10.87% -18.47% 0.33% 29.35% -
  Horiz. % 88.90% 73.24% 74.35% 83.41% 70.41% 70.65% 100.00%
NP 20,771 -7,274 6,630 10,468 9,145 954 7,130 104.11%
  QoQ % 385.53% -209.72% -36.66% 14.47% 857.93% -86.61% -
  Horiz. % 291.32% -102.03% 92.99% 146.82% 128.26% 13.39% 100.00%
NP to SH 17,629 -8,329 3,478 7,816 6,014 -1,605 3,294 206.28%
  QoQ % 311.65% -339.49% -55.50% 29.96% 474.63% -148.74% -
  Horiz. % 535.19% -252.86% 105.59% 237.28% 182.57% -48.74% 100.00%
Tax Rate 16.22 % - % 33.65 % 26.49 % 25.83 % 76.99 % 38.81 % -44.13%
  QoQ % 0.00% 0.00% 27.03% 2.56% -66.45% 98.38% -
  Horiz. % 41.79% 0.00% 86.70% 68.26% 66.56% 198.38% 100.00%
Total Cost 319,730 330,697 366,930 381,984 354,865 335,158 367,100 -8.81%
  QoQ % -3.32% -9.87% -3.94% 7.64% 5.88% -8.70% -
  Horiz. % 87.10% 90.08% 99.95% 104.05% 96.67% 91.30% 100.00%
Net Worth 246,272 223,523 228,701 230,256 228,051 222,828 224,569 6.35%
  QoQ % 10.18% -2.26% -0.68% 0.97% 2.34% -0.78% -
  Horiz. % 109.66% 99.53% 101.84% 102.53% 101.55% 99.22% 100.00%
Dividend
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Div 523 698 1,047 2,093 870 1,160 1,740 -55.12%
  QoQ % -24.99% -33.32% -49.96% 140.49% -25.00% -33.33% -
  Horiz. % 30.10% 40.12% 60.17% 120.24% 50.00% 66.67% 100.00%
Div Payout % 2.97 % - % 30.12 % 26.78 % 14.47 % - % 52.85 % -85.35%
  QoQ % 0.00% 0.00% 12.47% 85.07% 0.00% 0.00% -
  Horiz. % 5.62% 0.00% 56.99% 50.67% 27.38% 0.00% 100.00%
Equity
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Net Worth 246,272 223,523 228,701 230,256 228,051 222,828 224,569 6.35%
  QoQ % 10.18% -2.26% -0.68% 0.97% 2.34% -0.78% -
  Horiz. % 109.66% 99.53% 101.84% 102.53% 101.55% 99.22% 100.00%
NOSH 174,661 174,628 174,581 174,437 174,085 174,085 174,085 0.22%
  QoQ % 0.02% 0.03% 0.08% 0.20% 0.00% 0.00% -
  Horiz. % 100.33% 100.31% 100.28% 100.20% 100.00% 100.00% 100.00%
Ratio Analysis
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
NP Margin 6.10 % -2.25 % 1.77 % 2.67 % 2.51 % 0.28 % 1.91 % 117.02%
  QoQ % 371.11% -227.12% -33.71% 6.37% 796.43% -85.34% -
  Horiz. % 319.37% -117.80% 92.67% 139.79% 131.41% 14.66% 100.00%
ROE 7.16 % -3.73 % 1.52 % 3.39 % 2.64 % -0.72 % 1.47 % 187.62%
  QoQ % 291.96% -345.39% -55.16% 28.41% 466.67% -148.98% -
  Horiz. % 487.07% -253.74% 103.40% 230.61% 179.59% -48.98% 100.00%
Per Share
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 194.95 185.21 213.98 224.98 209.10 193.07 214.97 -6.31%
  QoQ % 5.26% -13.45% -4.89% 7.59% 8.30% -10.19% -
  Horiz. % 90.69% 86.16% 99.54% 104.66% 97.27% 89.81% 100.00%
EPS 10.09 -4.77 2.00 4.48 3.45 -0.92 1.90 204.70%
  QoQ % 311.53% -338.50% -55.36% 29.86% 475.00% -148.42% -
  Horiz. % 531.05% -251.05% 105.26% 235.79% 181.58% -48.42% 100.00%
DPS 0.30 0.40 0.60 1.20 0.50 0.67 1.00 -55.22%
  QoQ % -25.00% -33.33% -50.00% 140.00% -25.37% -33.00% -
  Horiz. % 30.00% 40.00% 60.00% 120.00% 50.00% 67.00% 100.00%
NAPS 1.4100 1.2800 1.3100 1.3200 1.3100 1.2800 1.2900 6.11%
  QoQ % 10.16% -2.29% -0.76% 0.76% 2.34% -0.78% -
  Horiz. % 109.30% 99.22% 101.55% 102.33% 101.55% 99.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,349
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 184.70 175.44 202.64 212.88 197.46 182.32 203.00 -6.11%
  QoQ % 5.28% -13.42% -4.81% 7.81% 8.30% -10.19% -
  Horiz. % 90.99% 86.42% 99.82% 104.87% 97.27% 89.81% 100.00%
EPS 9.56 -4.52 1.89 4.24 3.26 -0.87 1.79 205.85%
  QoQ % 311.50% -339.15% -55.42% 30.06% 474.71% -148.60% -
  Horiz. % 534.08% -252.51% 105.59% 236.87% 182.12% -48.60% 100.00%
DPS 0.28 0.38 0.57 1.14 0.47 0.63 0.94 -55.43%
  QoQ % -26.32% -33.33% -50.00% 142.55% -25.40% -32.98% -
  Horiz. % 29.79% 40.43% 60.64% 121.28% 50.00% 67.02% 100.00%
NAPS 1.3359 1.2125 1.2406 1.2490 1.2371 1.2087 1.2182 6.35%
  QoQ % 10.18% -2.27% -0.67% 0.96% 2.35% -0.78% -
  Horiz. % 109.66% 99.53% 101.84% 102.53% 101.55% 99.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 -
Price 0.6400 0.5100 0.7150 0.9150 0.4550 0.5700 0.5550 -
P/RPS 0.33 0.28 0.33 0.41 0.22 0.30 0.26 17.24%
  QoQ % 17.86% -15.15% -19.51% 86.36% -26.67% 15.38% -
  Horiz. % 126.92% 107.69% 126.92% 157.69% 84.62% 115.38% 100.00%
P/EPS 6.34 -10.69 35.89 20.42 13.17 -61.81 29.33 -64.02%
  QoQ % 159.31% -129.79% 75.76% 55.05% 121.31% -310.74% -
  Horiz. % 21.62% -36.45% 122.37% 69.62% 44.90% -210.74% 100.00%
EY 15.77 -9.35 2.79 4.90 7.59 -1.62 3.41 177.84%
  QoQ % 268.66% -435.13% -43.06% -35.44% 568.52% -147.51% -
  Horiz. % 462.46% -274.19% 81.82% 143.70% 222.58% -47.51% 100.00%
DY 0.47 0.78 0.84 1.31 1.10 1.17 1.80 -59.18%
  QoQ % -39.74% -7.14% -35.88% 19.09% -5.98% -35.00% -
  Horiz. % 26.11% 43.33% 46.67% 72.78% 61.11% 65.00% 100.00%
P/NAPS 0.45 0.40 0.55 0.69 0.35 0.45 0.43 3.08%
  QoQ % 12.50% -27.27% -20.29% 97.14% -22.22% 4.65% -
  Horiz. % 104.65% 93.02% 127.91% 160.47% 81.40% 104.65% 100.00%
Price Multiplier on Announcement Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 29/09/20 01/07/20 23/04/20 12/12/19 30/09/19 26/06/19 26/03/19 -
Price 0.7800 0.5300 0.4950 1.0100 0.6900 0.5100 0.5850 -
P/RPS 0.40 0.29 0.23 0.45 0.33 0.26 0.27 29.99%
  QoQ % 37.93% 26.09% -48.89% 36.36% 26.92% -3.70% -
  Horiz. % 148.15% 107.41% 85.19% 166.67% 122.22% 96.30% 100.00%
P/EPS 7.73 -11.11 24.85 22.54 19.97 -55.31 30.92 -60.35%
  QoQ % 169.58% -144.71% 10.25% 12.87% 136.11% -278.88% -
  Horiz. % 25.00% -35.93% 80.37% 72.90% 64.59% -178.88% 100.00%
EY 12.94 -9.00 4.02 4.44 5.01 -1.81 3.23 152.46%
  QoQ % 243.78% -323.88% -9.46% -11.38% 376.80% -156.04% -
  Horiz. % 400.62% -278.64% 124.46% 137.46% 155.11% -56.04% 100.00%
DY 0.38 0.75 1.21 1.19 0.72 1.31 1.71 -63.35%
  QoQ % -49.33% -38.02% 1.68% 65.28% -45.04% -23.39% -
  Horiz. % 22.22% 43.86% 70.76% 69.59% 42.11% 76.61% 100.00%
P/NAPS 0.55 0.41 0.38 0.77 0.53 0.40 0.45 14.33%
  QoQ % 34.15% 7.89% -50.65% 45.28% 32.50% -11.11% -
  Horiz. % 122.22% 91.11% 84.44% 171.11% 117.78% 88.89% 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
 
 

341  401  593  1156 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 ARBB 0.30+0.025 
 PNEPCB 0.365-0.015 
 KTG 0.265-0.005 
 MESTRON 0.23+0.015 
 PA 0.1750.00 
 QES 0.365+0.01 
 SAMAIDEN 1.93+0.25 
 JAKS 0.69+0.02 
 HSI-HDT 0.075-0.04 

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