[PRLEXUS] QoQ Quarter Result on 2020-01-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Revenue 83,977 97,934 55,787 88,667 98,113 111,925 64,970 18.57% QoQ % -14.25% 75.55% -37.08% -9.63% -12.34% 72.27% - Horiz. % 129.26% 150.74% 85.87% 136.47% 151.01% 172.27% 100.00%
PBT 19,005 27,763 -7,968 1,436 3,560 9,218 -2,714 - QoQ % -31.55% 448.43% -654.87% -59.66% -61.38% 439.65% - Horiz. % -700.26% -1,022.96% 293.59% -52.91% -131.17% -339.65% 100.00%
Tax -2,860 -1,536 -803 -737 -943 -787 -135 658.58% QoQ % -86.20% -91.28% -8.96% 21.85% -19.82% -482.96% - Horiz. % 2,118.52% 1,137.78% 594.81% 545.93% 698.52% 582.96% 100.00%
NP 16,145 26,227 -8,771 699 2,617 8,431 -2,849 - QoQ % -38.44% 399.02% -1,354.79% -73.29% -68.96% 395.93% - Horiz. % -566.69% -920.57% 307.86% -24.53% -91.86% -295.93% 100.00%
NP to SH 15,230 23,876 -7,987 -214 1,954 7,220 -2,851 - QoQ % -36.21% 398.94% -3,632.24% -110.95% -72.94% 353.24% - Horiz. % -534.20% -837.46% 280.15% 7.51% -68.54% -253.24% 100.00%
Tax Rate 15.05 % 5.53 % - % 51.32 % 26.49 % 8.54 % - % - QoQ % 172.15% 0.00% 0.00% 93.73% 210.19% 0.00% - Horiz. % 176.23% 64.75% 0.00% 600.94% 310.19% 100.00% -
Total Cost 67,832 71,707 64,558 87,968 95,496 103,494 67,819 0.01% QoQ % -5.40% 11.07% -26.61% -7.88% -7.73% 52.60% - Horiz. % 100.02% 105.73% 95.19% 129.71% 140.81% 152.60% 100.00%
Net Worth 262,092 246,272 223,523 228,701 230,256 228,051 222,828 11.37% QoQ % 6.42% 10.18% -2.26% -0.68% 0.97% 2.34% - Horiz. % 117.62% 110.52% 100.31% 102.64% 103.33% 102.34% 100.00%
Dividend 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Div 1,747 - - 523 523 - - - QoQ % 0.00% 0.00% 0.00% 0.08% 0.00% 0.00% - Horiz. % 333.89% 0.00% 0.00% 100.08% 100.00% - -
Div Payout % 11.47 % - % - % - % 26.78 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 42.83% 0.00% 0.00% 0.00% 100.00% - -
Equity 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Net Worth 262,092 246,272 223,523 228,701 230,256 228,051 222,828 11.37% QoQ % 6.42% 10.18% -2.26% -0.68% 0.97% 2.34% - Horiz. % 117.62% 110.52% 100.31% 102.64% 103.33% 102.34% 100.00%
NOSH 174,728 174,661 174,628 174,581 174,437 174,085 174,085 0.24% QoQ % 0.04% 0.02% 0.03% 0.08% 0.20% 0.00% - Horiz. % 100.37% 100.33% 100.31% 100.28% 100.20% 100.00% 100.00%
Ratio Analysis 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
NP Margin 19.23 % 26.78 % -15.72 % 0.79 % 2.67 % 7.53 % -4.39 % - QoQ % -28.19% 270.36% -2,089.87% -70.41% -64.54% 271.53% - Horiz. % -438.04% -610.02% 358.09% -18.00% -60.82% -171.53% 100.00%
ROE 5.81 % 9.69 % -3.57 % -0.09 % 0.85 % 3.17 % -1.28 % - QoQ % -40.04% 371.43% -3,866.67% -110.59% -73.19% 347.66% - Horiz. % -453.91% -757.03% 278.91% 7.03% -66.41% -247.66% 100.00%
Per Share 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 48.06 56.07 31.95 50.79 56.25 64.29 37.32 18.28% QoQ % -14.29% 75.49% -37.09% -9.71% -12.51% 72.27% - Horiz. % 128.78% 150.24% 85.61% 136.09% 150.72% 172.27% 100.00%
EPS 8.72 13.67 -4.57 -0.12 1.12 4.15 -1.64 - QoQ % -36.21% 399.12% -3,708.33% -110.71% -73.01% 353.05% - Horiz. % -531.71% -833.54% 278.66% 7.32% -68.29% -253.05% 100.00%
DPS 1.00 0.00 0.00 0.30 0.30 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 333.33% 0.00% 0.00% 100.00% 100.00% - -
NAPS 1.5000 1.4100 1.2800 1.3100 1.3200 1.3100 1.2800 11.10% QoQ % 6.38% 10.16% -2.29% -0.76% 0.76% 2.34% - Horiz. % 117.19% 110.16% 100.00% 102.34% 103.13% 102.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,349 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 45.55 53.12 30.26 48.10 53.22 60.71 35.24 18.57% QoQ % -14.25% 75.55% -37.09% -9.62% -12.34% 72.28% - Horiz. % 129.26% 150.74% 85.87% 136.49% 151.02% 172.28% 100.00%
EPS 8.26 12.95 -4.33 -0.12 1.06 3.92 -1.55 - QoQ % -36.22% 399.08% -3,508.33% -111.32% -72.96% 352.90% - Horiz. % -532.90% -835.48% 279.35% 7.74% -68.39% -252.90% 100.00%
DPS 0.95 0.00 0.00 0.28 0.28 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 339.29% 0.00% 0.00% 100.00% 100.00% - -
NAPS 1.4217 1.3359 1.2125 1.2406 1.2490 1.2371 1.2087 11.37% QoQ % 6.42% 10.18% -2.27% -0.67% 0.96% 2.35% - Horiz. % 117.62% 110.52% 100.31% 102.64% 103.33% 102.35% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 -
Price 1.4700 0.6400 0.5100 0.7150 0.9150 0.4550 0.5700 -
P/RPS 3.06 1.14 1.60 1.41 1.63 0.71 1.53 58.41% QoQ % 168.42% -28.75% 13.48% -13.50% 129.58% -53.59% - Horiz. % 200.00% 74.51% 104.58% 92.16% 106.54% 46.41% 100.00%
P/EPS 16.86 4.68 -11.15 -583.30 81.68 10.97 -34.80 - QoQ % 260.26% 141.97% 98.09% -814.13% 644.58% 131.52% - Horiz. % -48.45% -13.45% 32.04% 1,676.15% -234.71% -31.52% 100.00%
EY 5.93 21.36 -8.97 -0.17 1.22 9.12 -2.87 - QoQ % -72.24% 338.13% -5,176.47% -113.93% -86.62% 417.77% - Horiz. % -206.62% -744.25% 312.54% 5.92% -42.51% -317.77% 100.00%
DY 0.68 0.00 0.00 0.42 0.33 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 27.27% 0.00% 0.00% - Horiz. % 206.06% 0.00% 0.00% 127.27% 100.00% - -
P/NAPS 0.98 0.45 0.40 0.55 0.69 0.35 0.45 67.62% QoQ % 117.78% 12.50% -27.27% -20.29% 97.14% -22.22% - Horiz. % 217.78% 100.00% 88.89% 122.22% 153.33% 77.78% 100.00%
Price Multiplier on Announcement Date 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 16/12/20 29/09/20 01/07/20 23/04/20 12/12/19 30/09/19 26/06/19 -
Price 1.5600 0.7800 0.5300 0.4950 1.0100 0.6900 0.5100 -
P/RPS 3.25 1.39 1.66 0.97 1.80 1.07 1.37 77.41% QoQ % 133.81% -16.27% 71.13% -46.11% 68.22% -21.90% - Horiz. % 237.23% 101.46% 121.17% 70.80% 131.39% 78.10% 100.00%
P/EPS 17.90 5.71 -11.59 -403.82 90.16 16.64 -31.14 - QoQ % 213.49% 149.27% 97.13% -547.89% 441.83% 153.44% - Horiz. % -57.48% -18.34% 37.22% 1,296.79% -289.53% -53.44% 100.00%
EY 5.59 17.53 -8.63 -0.25 1.11 6.01 -3.21 - QoQ % -68.11% 303.13% -3,352.00% -122.52% -81.53% 287.23% - Horiz. % -174.14% -546.11% 268.85% 7.79% -34.58% -187.23% 100.00%
DY 0.64 0.00 0.00 0.61 0.30 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 103.33% 0.00% 0.00% - Horiz. % 213.33% 0.00% 0.00% 203.33% 100.00% - -
P/NAPS 1.04 0.55 0.41 0.38 0.77 0.53 0.40 88.53% QoQ % 89.09% 34.15% 7.89% -50.65% 45.28% 32.50% - Horiz. % 260.00% 137.50% 102.50% 95.00% 192.50% 132.50% 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_ YA2020 Q2 .pdf 
