Highlights

[PRLEXUS] QoQ TTM Result on 2020-04-30 [#3]

Stock [PRLEXUS]: PROLEXUS BHD
Announcement Date 01-Jul-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2020
Quarter 30-Apr-2020  [#3]
Profit Trend QoQ -     -84.07%    YoY -     1,113.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Revenue 326,365 340,501 354,492 363,675 367,624 364,010 334,299 -1.58%
  QoQ % -4.15% -3.95% -2.53% -1.07% 0.99% 8.89% -
  Horiz. % 97.63% 101.86% 106.04% 108.79% 109.97% 108.89% 100.00%
PBT 40,236 24,791 6,246 11,500 13,546 12,330 5,664 267.35%
  QoQ % 62.30% 296.91% -45.69% -15.10% 9.86% 117.69% -
  Horiz. % 710.38% 437.69% 110.28% 203.04% 239.16% 217.69% 100.00%
Tax -5,936 -4,019 -3,270 -2,602 -3,502 -3,183 -3,743 35.80%
  QoQ % -47.70% -22.91% -25.67% 25.70% -10.02% 14.96% -
  Horiz. % 158.59% 107.37% 87.36% 69.52% 93.56% 85.04% 100.00%
NP 34,300 20,772 2,976 8,898 10,044 9,147 1,921 577.20%
  QoQ % 65.13% 597.98% -66.55% -11.41% 9.81% 376.16% -
  Horiz. % 1,785.53% 1,081.31% 154.92% 463.20% 522.85% 476.16% 100.00%
NP to SH 30,905 17,629 973 6,109 6,811 6,016 -96 -
  QoQ % 75.31% 1,711.82% -84.07% -10.31% 13.21% 6,366.67% -
  Horiz. % -32,192.71% -18,363.54% -1,013.54% -6,363.54% -7,094.79% -6,266.67% 100.00%
Tax Rate 14.75 % 16.21 % 52.35 % 22.63 % 25.85 % 25.82 % 66.08 % -63.04%
  QoQ % -9.01% -69.04% 131.33% -12.46% 0.12% -60.93% -
  Horiz. % 22.32% 24.53% 79.22% 34.25% 39.12% 39.07% 100.00%
Total Cost 292,065 319,729 351,516 354,777 357,580 354,863 332,378 -8.22%
  QoQ % -8.65% -9.04% -0.92% -0.78% 0.77% 6.76% -
  Horiz. % 87.87% 96.19% 105.76% 106.74% 107.58% 106.76% 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 2,271 1,047 1,047 1,047 1,393 1,740 1,740 19.30%
  QoQ % 116.90% 0.00% 0.00% -24.87% -19.94% 0.00% -
  Horiz. % 130.45% 60.15% 60.15% 60.15% 80.06% 100.00% 100.00%
Div Payout % 7.35 % 5.94 % 107.61 % 17.14 % 20.46 % 28.94 % - % -
  QoQ % 23.74% -94.48% 527.83% -16.23% -29.30% 0.00% -
  Horiz. % 25.40% 20.53% 371.84% 59.23% 70.70% 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 10.51 % 6.10 % 0.84 % 2.45 % 2.73 % 2.51 % 0.57 % 591.80%
  QoQ % 72.30% 626.19% -65.71% -10.26% 8.76% 340.35% -
  Horiz. % 1,843.86% 1,070.18% 147.37% 429.82% 478.95% 440.35% 100.00%
ROE 11.79 % 7.16 % 0.44 % 2.67 % 2.96 % 2.64 % -0.04 % -
  QoQ % 64.66% 1,527.27% -83.52% -9.80% 12.12% 6,700.00% -
  Horiz. % -29,475.00% -17,900.00% -1,100.00% -6,675.00% -7,400.00% -6,600.00% 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 186.78 194.95 203.00 208.31 210.75 209.10 192.03 -1.82%
  QoQ % -4.19% -3.97% -2.55% -1.16% 0.79% 8.89% -
  Horiz. % 97.27% 101.52% 105.71% 108.48% 109.75% 108.89% 100.00%
EPS 17.69 10.09 0.56 3.50 3.90 3.46 -0.06 -
  QoQ % 75.32% 1,701.79% -84.00% -10.26% 12.72% 5,866.67% -
  Horiz. % -29,483.33% -16,816.67% -933.33% -5,833.33% -6,500.00% -5,766.67% 100.00%
DPS 1.30 0.60 0.60 0.60 0.80 1.00 1.00 19.02%
  QoQ % 116.67% 0.00% 0.00% -25.00% -20.00% 0.00% -
  Horiz. % 130.00% 60.00% 60.00% 60.00% 80.00% 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 177.04 184.70 192.29 197.27 199.42 197.46 181.34 -1.58%
  QoQ % -4.15% -3.95% -2.52% -1.08% 0.99% 8.89% -
  Horiz. % 97.63% 101.85% 106.04% 108.78% 109.97% 108.89% 100.00%
EPS 16.76 9.56 0.53 3.31 3.69 3.26 -0.05 -
  QoQ % 75.31% 1,703.77% -83.99% -10.30% 13.19% 6,620.00% -
  Horiz. % -33,520.00% -19,120.00% -1,060.00% -6,620.00% -7,380.00% -6,520.00% 100.00%
DPS 1.23 0.57 0.57 0.57 0.76 0.94 0.94 19.54%
  QoQ % 115.79% 0.00% 0.00% -25.00% -19.15% 0.00% -
  Horiz. % 130.85% 60.64% 60.64% 60.64% 80.85% 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 0.79 0.33 0.25 0.34 0.43 0.22 0.30 90.14%
  QoQ % 139.39% 32.00% -26.47% -20.93% 95.45% -26.67% -
  Horiz. % 263.33% 110.00% 83.33% 113.33% 143.33% 73.33% 100.00%
P/EPS 8.31 6.34 91.53 20.43 23.43 13.17 -1,033.63 -
  QoQ % 31.07% -93.07% 348.02% -12.80% 77.90% 101.27% -
  Horiz. % -0.80% -0.61% -8.86% -1.98% -2.27% -1.27% 100.00%
EY 12.03 15.77 1.09 4.89 4.27 7.60 -0.10 -
  QoQ % -23.72% 1,346.79% -77.71% 14.52% -43.82% 7,700.00% -
  Horiz. % -12,030.00% -15,770.00% -1,090.00% -4,890.00% -4,270.00% -7,600.00% 100.00%
DY 0.88 0.94 1.18 0.84 0.87 2.20 1.75 -36.63%
  QoQ % -6.38% -20.34% 40.48% -3.45% -60.45% 25.71% -
  Horiz. % 50.29% 53.71% 67.43% 48.00% 49.71% 125.71% 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 0.84 0.40 0.26 0.24 0.48 0.33 0.27 112.38%
  QoQ % 110.00% 53.85% 8.33% -50.00% 45.45% 22.22% -
  Horiz. % 311.11% 148.15% 96.30% 88.89% 177.78% 122.22% 100.00%
P/EPS 8.82 7.73 95.12 14.15 25.87 19.97 -924.83 -
  QoQ % 14.10% -91.87% 572.23% -45.30% 29.54% 102.16% -
  Horiz. % -0.95% -0.84% -10.29% -1.53% -2.80% -2.16% 100.00%
EY 11.34 12.94 1.05 7.07 3.87 5.01 -0.11 -
  QoQ % -12.36% 1,132.38% -85.15% 82.69% -22.75% 4,654.55% -
  Horiz. % -10,309.09% -11,763.64% -954.55% -6,427.27% -3,518.18% -4,554.55% 100.00%
DY 0.83 0.77 1.13 1.21 0.79 1.45 1.96 -43.46%
  QoQ % 7.79% -31.86% -6.61% 53.16% -45.52% -26.02% -
  Horiz. % 42.35% 39.29% 57.65% 61.73% 40.31% 73.98% 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.
 


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
 
 

322  387  603  1179 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 ARBB 0.295+0.02 
 PNEPCB 0.36-0.02 
 KTG 0.270.00 
 PA 0.1750.00 
 QES 0.37+0.015 
 SAMAIDEN 1.92+0.24 
 JAKS 0.69+0.02 
 HSI-HDT 0.075-0.04 
 XDL 0.065-0.005 

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