[PRLEXUS] QoQ Quarter Result on 2019-01-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Revenue 98,113 111,925 64,970 92,616 94,499 82,214 70,045 25.11% QoQ % -12.34% 72.27% -29.85% -1.99% 14.94% 17.37% - Horiz. % 140.07% 159.79% 92.75% 132.22% 134.91% 117.37% 100.00%
PBT 3,560 9,218 -2,714 3,482 2,344 2,552 1,426 83.72% QoQ % -61.38% 439.65% -177.94% 48.55% -8.15% 78.96% - Horiz. % 249.65% 646.42% -190.32% 244.18% 164.38% 178.96% 100.00%
Tax -943 -787 -135 -1,637 -624 -1,347 -560 41.41% QoQ % -19.82% -482.96% 91.75% -162.34% 53.67% -140.54% - Horiz. % 168.39% 140.54% 24.11% 292.32% 111.43% 240.54% 100.00%
NP 2,617 8,431 -2,849 1,845 1,720 1,205 866 108.60% QoQ % -68.96% 395.93% -254.42% 7.27% 42.74% 39.15% - Horiz. % 302.19% 973.56% -328.98% 213.05% 198.61% 139.15% 100.00%
NP to SH 1,954 7,220 -2,851 488 1,159 1,108 493 149.82% QoQ % -72.94% 353.24% -684.22% -57.89% 4.60% 124.75% - Horiz. % 396.35% 1,464.50% -578.30% 98.99% 235.09% 224.75% 100.00%
Tax Rate 26.49 % 8.54 % - % 47.01 % 26.62 % 52.78 % 39.27 % -23.03% QoQ % 210.19% 0.00% 0.00% 76.60% -49.56% 34.40% - Horiz. % 67.46% 21.75% 0.00% 119.71% 67.79% 134.40% 100.00%
Total Cost 95,496 103,494 67,819 90,771 92,779 81,009 69,179 23.90% QoQ % -7.73% 52.60% -25.29% -2.16% 14.53% 17.10% - Horiz. % 138.04% 149.60% 98.03% 131.21% 134.11% 117.10% 100.00%
Net Worth 230,256 228,051 222,828 224,569 226,310 222,574 222,492 2.31% QoQ % 0.97% 2.34% -0.78% -0.77% 1.68% 0.04% - Horiz. % 103.49% 102.50% 100.15% 100.93% 101.72% 100.04% 100.00%
Dividend 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Div 523 - - 870 870 - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 60.12% 0.00% 0.00% 100.00% 100.00% - -
Div Payout % 26.78 % - % - % 178.37 % 75.10 % - % - % - QoQ % 0.00% 0.00% 0.00% 137.51% 0.00% 0.00% - Horiz. % 35.66% 0.00% 0.00% 237.51% 100.00% - -
Equity 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Net Worth 230,256 228,051 222,828 224,569 226,310 222,574 222,492 2.31% QoQ % 0.97% 2.34% -0.78% -0.77% 1.68% 0.04% - Horiz. % 103.49% 102.50% 100.15% 100.93% 101.72% 100.04% 100.00%
NOSH 174,437 174,085 174,085 174,085 174,085 173,886 173,822 0.24% QoQ % 0.20% 0.00% 0.00% 0.00% 0.11% 0.04% - Horiz. % 100.35% 100.15% 100.15% 100.15% 100.15% 100.04% 100.00%
Ratio Analysis 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
NP Margin 2.67 % 7.53 % -4.39 % 1.99 % 1.82 % 1.47 % 1.24 % 66.51% QoQ % -64.54% 271.53% -320.60% 9.34% 23.81% 18.55% - Horiz. % 215.32% 607.26% -354.03% 160.48% 146.77% 118.55% 100.00%
ROE 0.85 % 3.17 % -1.28 % 0.22 % 0.51 % 0.50 % 0.22 % 145.62% QoQ % -73.19% 347.66% -681.82% -56.86% 2.00% 127.27% - Horiz. % 386.36% 1,440.91% -581.82% 100.00% 231.82% 227.27% 100.00%
Per Share 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 56.25 64.29 37.32 53.20 54.28 47.28 40.30 24.82% QoQ % -12.51% 72.27% -29.85% -1.99% 14.81% 17.32% - Horiz. % 139.58% 159.53% 92.61% 132.01% 134.69% 117.32% 100.00%
EPS 1.12 4.15 -1.64 0.28 0.67 0.64 0.28 151.35% QoQ % -73.01% 353.05% -685.71% -58.21% 4.69% 128.57% - Horiz. % 400.00% 1,482.14% -585.71% 100.00% 239.29% 228.57% 100.00%
DPS 0.30 0.00 0.00 0.50 0.50 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 60.00% 0.00% 0.00% 100.00% 100.00% - -
NAPS 1.3200 1.3100 1.2800 1.2900 1.3000 1.2800 1.2800 2.07% QoQ % 0.76% 2.34% -0.78% -0.77% 1.56% 0.00% - Horiz. % 103.13% 102.34% 100.00% 100.78% 101.56% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,349 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 53.22 60.71 35.24 50.24 51.26 44.60 38.00 25.10% QoQ % -12.34% 72.28% -29.86% -1.99% 14.93% 17.37% - Horiz. % 140.05% 159.76% 92.74% 132.21% 134.89% 117.37% 100.00%
EPS 1.06 3.92 -1.55 0.26 0.63 0.60 0.27 148.24% QoQ % -72.96% 352.90% -696.15% -58.73% 5.00% 122.22% - Horiz. % 392.59% 1,451.85% -574.07% 96.30% 233.33% 222.22% 100.00%
DPS 0.28 0.00 0.00 0.47 0.47 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 59.57% 0.00% 0.00% 100.00% 100.00% - -
NAPS 1.2490 1.2371 1.2087 1.2182 1.2276 1.2073 1.2069 2.31% QoQ % 0.96% 2.35% -0.78% -0.77% 1.68% 0.03% - Horiz. % 103.49% 102.50% 100.15% 100.94% 101.72% 100.03% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 -
Price 0.9150 0.4550 0.5700 0.5550 0.5900 0.7000 0.6950 -
P/RPS 1.63 0.71 1.53 1.04 1.09 1.48 1.72 -3.51% QoQ % 129.58% -53.59% 47.12% -4.59% -26.35% -13.95% - Horiz. % 94.77% 41.28% 88.95% 60.47% 63.37% 86.05% 100.00%
P/EPS 81.68 10.97 -34.80 197.99 88.62 109.86 245.04 -51.83% QoQ % 644.58% 131.52% -117.58% 123.41% -19.33% -55.17% - Horiz. % 33.33% 4.48% -14.20% 80.80% 36.17% 44.83% 100.00%
EY 1.22 9.12 -2.87 0.51 1.13 0.91 0.41 106.47% QoQ % -86.62% 417.77% -662.75% -54.87% 24.18% 121.95% - Horiz. % 297.56% 2,224.39% -700.00% 124.39% 275.61% 221.95% 100.00%
DY 0.33 0.00 0.00 0.90 0.85 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 5.88% 0.00% 0.00% - Horiz. % 38.82% 0.00% 0.00% 105.88% 100.00% - -
P/NAPS 0.69 0.35 0.45 0.43 0.45 0.55 0.54 17.70% QoQ % 97.14% -22.22% 4.65% -4.44% -18.18% 1.85% - Horiz. % 127.78% 64.81% 83.33% 79.63% 83.33% 101.85% 100.00%
Price Multiplier on Announcement Date 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 12/12/19 30/09/19 26/06/19 26/03/19 14/12/18 25/09/18 29/06/18 -
Price 1.0100 0.6900 0.5100 0.5850 0.5900 0.7100 0.7000 -
P/RPS 1.80 1.07 1.37 1.10 1.09 1.50 1.74 2.28% QoQ % 68.22% -21.90% 24.55% 0.92% -27.33% -13.79% - Horiz. % 103.45% 61.49% 78.74% 63.22% 62.64% 86.21% 100.00%
P/EPS 90.16 16.64 -31.14 208.69 88.62 111.43 246.81 -48.80% QoQ % 441.83% 153.44% -114.92% 135.49% -20.47% -54.85% - Horiz. % 36.53% 6.74% -12.62% 84.55% 35.91% 45.15% 100.00%
EY 1.11 6.01 -3.21 0.48 1.13 0.90 0.41 93.90% QoQ % -81.53% 287.23% -768.75% -57.52% 25.56% 119.51% - Horiz. % 270.73% 1,465.85% -782.93% 117.07% 275.61% 219.51% 100.00%
DY 0.30 0.00 0.00 0.85 0.85 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 35.29% 0.00% 0.00% 100.00% 100.00% - -
P/NAPS 0.77 0.53 0.40 0.45 0.45 0.55 0.55 25.07% QoQ % 45.28% 32.50% -11.11% 0.00% -18.18% 0.00% - Horiz. % 140.00% 96.36% 72.73% 81.82% 81.82% 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.
Comment
PROLEXUS_BERHAD_interim_report_2019 Q2_Final.pdf 
