Highlights

[PRLEXUS] QoQ TTM Result on 2019-04-30 [#3]

Stock [PRLEXUS]: PROLEXUS BHD
Announcement Date 26-Jun-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2019
Quarter 30-Apr-2019  [#3]
Profit Trend QoQ -     -102.96%    YoY -     -100.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Revenue 363,675 367,624 364,010 334,299 339,374 331,860 302,694 12.98%
  QoQ % -1.07% 0.99% 8.89% -1.50% 2.26% 9.64% -
  Horiz. % 120.15% 121.45% 120.26% 110.44% 112.12% 109.64% 100.00%
PBT 11,500 13,546 12,330 5,664 9,804 12,441 13,877 -11.74%
  QoQ % -15.10% 9.86% 117.69% -42.23% -21.20% -10.35% -
  Horiz. % 82.87% 97.61% 88.85% 40.82% 70.65% 89.65% 100.00%
Tax -2,602 -3,502 -3,183 -3,743 -4,168 -3,644 -3,530 -18.35%
  QoQ % 25.70% -10.02% 14.96% 10.20% -14.38% -3.23% -
  Horiz. % 73.71% 99.21% 90.17% 106.03% 118.07% 103.23% 100.00%
NP 8,898 10,044 9,147 1,921 5,636 8,797 10,347 -9.54%
  QoQ % -11.41% 9.81% 376.16% -65.92% -35.93% -14.98% -
  Horiz. % 86.00% 97.07% 88.40% 18.57% 54.47% 85.02% 100.00%
NP to SH 6,109 6,811 6,016 -96 3,248 7,134 8,317 -18.55%
  QoQ % -10.31% 13.21% 6,366.67% -102.96% -54.47% -14.22% -
  Horiz. % 73.45% 81.89% 72.33% -1.15% 39.05% 85.78% 100.00%
Tax Rate 22.63 % 25.85 % 25.82 % 66.08 % 42.51 % 29.29 % 25.44 % -7.49%
  QoQ % -12.46% 0.12% -60.93% 55.45% 45.13% 15.13% -
  Horiz. % 88.95% 101.61% 101.49% 259.75% 167.10% 115.13% 100.00%
Total Cost 354,777 357,580 354,863 332,378 333,738 323,063 292,347 13.73%
  QoQ % -0.78% 0.77% 6.76% -0.41% 3.30% 10.51% -
  Horiz. % 121.35% 122.31% 121.38% 113.69% 114.16% 110.51% 100.00%
Net Worth 228,701 230,256 228,051 222,828 224,569 226,310 222,574 1.82%
  QoQ % -0.68% 0.97% 2.34% -0.78% -0.77% 1.68% -
  Horiz. % 102.75% 103.45% 102.46% 100.11% 100.90% 101.68% 100.00%
Dividend
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Div 1,047 1,393 1,740 1,740 1,740 870 0 -
  QoQ % -24.87% -19.94% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 120.29% 160.12% 200.00% 200.00% 200.00% 100.00% -
Div Payout % 17.14 % 20.46 % 28.94 % - % 53.60 % 12.20 % - % -
  QoQ % -16.23% -29.30% 0.00% 0.00% 339.34% 0.00% -
  Horiz. % 140.49% 167.70% 237.21% 0.00% 439.34% 100.00% -
Equity
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Net Worth 228,701 230,256 228,051 222,828 224,569 226,310 222,574 1.82%
  QoQ % -0.68% 0.97% 2.34% -0.78% -0.77% 1.68% -
  Horiz. % 102.75% 103.45% 102.46% 100.11% 100.90% 101.68% 100.00%
NOSH 174,581 174,437 174,085 174,085 174,085 174,085 173,886 0.27%
  QoQ % 0.08% 0.20% 0.00% 0.00% 0.00% 0.11% -
  Horiz. % 100.40% 100.32% 100.11% 100.11% 100.11% 100.11% 100.00%
Ratio Analysis
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
NP Margin 2.45 % 2.73 % 2.51 % 0.57 % 1.66 % 2.65 % 3.42 % -19.89%
  QoQ % -10.26% 8.76% 340.35% -65.66% -37.36% -22.51% -
  Horiz. % 71.64% 79.82% 73.39% 16.67% 48.54% 77.49% 100.00%
ROE 2.67 % 2.96 % 2.64 % -0.04 % 1.45 % 3.15 % 3.74 % -20.07%
  QoQ % -9.80% 12.12% 6,700.00% -102.76% -53.97% -15.78% -
  Horiz. % 71.39% 79.14% 70.59% -1.07% 38.77% 84.22% 100.00%
Per Share
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
RPS 208.31 210.75 209.10 192.03 194.95 190.63 174.08 12.68%
  QoQ % -1.16% 0.79% 8.89% -1.50% 2.27% 9.51% -
  Horiz. % 119.66% 121.07% 120.12% 110.31% 111.99% 109.51% 100.00%
EPS 3.50 3.90 3.46 -0.06 1.87 4.10 4.78 -18.72%
  QoQ % -10.26% 12.72% 5,866.67% -103.21% -54.39% -14.23% -
  Horiz. % 73.22% 81.59% 72.38% -1.26% 39.12% 85.77% 100.00%
DPS 0.60 0.80 1.00 1.00 1.00 0.50 0.00 -
  QoQ % -25.00% -20.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 120.00% 160.00% 200.00% 200.00% 200.00% 100.00% -
NAPS 1.3100 1.3200 1.3100 1.2800 1.2900 1.3000 1.2800 1.55%
  QoQ % -0.76% 0.76% 2.34% -0.78% -0.77% 1.56% -
  Horiz. % 102.34% 103.13% 102.34% 100.00% 100.78% 101.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,349
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
RPS 197.27 199.42 197.46 181.34 184.09 180.02 164.20 12.97%
  QoQ % -1.08% 0.99% 8.89% -1.49% 2.26% 9.63% -
  Horiz. % 120.14% 121.45% 120.26% 110.44% 112.11% 109.63% 100.00%
EPS 3.31 3.69 3.26 -0.05 1.76 3.87 4.51 -18.59%
  QoQ % -10.30% 13.19% 6,620.00% -102.84% -54.52% -14.19% -
  Horiz. % 73.39% 81.82% 72.28% -1.11% 39.02% 85.81% 100.00%
DPS 0.57 0.76 0.94 0.94 0.94 0.47 0.00 -
  QoQ % -25.00% -19.15% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 121.28% 161.70% 200.00% 200.00% 200.00% 100.00% -
NAPS 1.2406 1.2490 1.2371 1.2087 1.2182 1.2276 1.2073 1.83%
  QoQ % -0.67% 0.96% 2.35% -0.78% -0.77% 1.68% -
  Horiz. % 102.76% 103.45% 102.47% 100.12% 100.90% 101.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Date 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 -
Price 0.7150 0.9150 0.4550 0.5700 0.5550 0.5900 0.7000 -
P/RPS 0.34 0.43 0.22 0.30 0.28 0.31 0.40 -10.24%
  QoQ % -20.93% 95.45% -26.67% 7.14% -9.68% -22.50% -
  Horiz. % 85.00% 107.50% 55.00% 75.00% 70.00% 77.50% 100.00%
P/EPS 20.43 23.43 13.17 -1,033.63 29.75 14.40 14.64 24.80%
  QoQ % -12.80% 77.90% 101.27% -3,574.39% 106.60% -1.64% -
  Horiz. % 139.55% 160.04% 89.96% -7,060.31% 203.21% 98.36% 100.00%
EY 4.89 4.27 7.60 -0.10 3.36 6.95 6.83 -19.92%
  QoQ % 14.52% -43.82% 7,700.00% -102.98% -51.65% 1.76% -
  Horiz. % 71.60% 62.52% 111.27% -1.46% 49.19% 101.76% 100.00%
DY 0.84 0.87 2.20 1.75 1.80 0.85 0.00 -
  QoQ % -3.45% -60.45% 25.71% -2.78% 111.76% 0.00% -
  Horiz. % 98.82% 102.35% 258.82% 205.88% 211.76% 100.00% -
P/NAPS 0.55 0.69 0.35 0.45 0.43 0.45 0.55 -
  QoQ % -20.29% 97.14% -22.22% 4.65% -4.44% -18.18% -
  Horiz. % 100.00% 125.45% 63.64% 81.82% 78.18% 81.82% 100.00%
Price Multiplier on Announcement Date
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Date 23/04/20 12/12/19 30/09/19 26/06/19 26/03/19 14/12/18 25/09/18 -
Price 0.4950 1.0100 0.6900 0.5100 0.5850 0.5900 0.7100 -
P/RPS 0.24 0.48 0.33 0.27 0.30 0.31 0.41 -29.96%
  QoQ % -50.00% 45.45% 22.22% -10.00% -3.23% -24.39% -
  Horiz. % 58.54% 117.07% 80.49% 65.85% 73.17% 75.61% 100.00%
P/EPS 14.15 25.87 19.97 -924.83 31.35 14.40 14.84 -3.12%
  QoQ % -45.30% 29.54% 102.16% -3,050.02% 117.71% -2.96% -
  Horiz. % 95.35% 174.33% 134.57% -6,232.01% 211.25% 97.04% 100.00%
EY 7.07 3.87 5.01 -0.11 3.19 6.95 6.74 3.23%
  QoQ % 82.69% -22.75% 4,654.55% -103.45% -54.10% 3.12% -
  Horiz. % 104.90% 57.42% 74.33% -1.63% 47.33% 103.12% 100.00%
DY 1.21 0.79 1.45 1.96 1.71 0.85 0.00 -
  QoQ % 53.16% -45.52% -26.02% 14.62% 101.18% 0.00% -
  Horiz. % 142.35% 92.94% 170.59% 230.59% 201.18% 100.00% -
P/NAPS 0.38 0.77 0.53 0.40 0.45 0.45 0.55 -21.79%
  QoQ % -50.65% 45.28% 32.50% -11.11% 0.00% -18.18% -
  Horiz. % 69.09% 140.00% 96.36% 72.73% 81.82% 81.82% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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