Highlights

[PRLEXUS] QoQ TTM Result on 2019-07-31 [#4]

Stock [PRLEXUS]: PROLEXUS BHD
Announcement Date 30-Sep-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2019
Quarter 31-Jul-2019  [#4]
Profit Trend QoQ -     6,366.67%    YoY -     -27.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Revenue 354,492 363,675 367,624 364,010 334,299 339,374 331,860 4.50%
  QoQ % -2.53% -1.07% 0.99% 8.89% -1.50% 2.26% -
  Horiz. % 106.82% 109.59% 110.78% 109.69% 100.73% 102.26% 100.00%
PBT 6,246 11,500 13,546 12,330 5,664 9,804 12,441 -36.86%
  QoQ % -45.69% -15.10% 9.86% 117.69% -42.23% -21.20% -
  Horiz. % 50.20% 92.44% 108.88% 99.11% 45.53% 78.80% 100.00%
Tax -3,270 -2,602 -3,502 -3,183 -3,743 -4,168 -3,644 -6.97%
  QoQ % -25.67% 25.70% -10.02% 14.96% 10.20% -14.38% -
  Horiz. % 89.74% 71.41% 96.10% 87.35% 102.72% 114.38% 100.00%
NP 2,976 8,898 10,044 9,147 1,921 5,636 8,797 -51.48%
  QoQ % -66.55% -11.41% 9.81% 376.16% -65.92% -35.93% -
  Horiz. % 33.83% 101.15% 114.18% 103.98% 21.84% 64.07% 100.00%
NP to SH 973 6,109 6,811 6,016 -96 3,248 7,134 -73.54%
  QoQ % -84.07% -10.31% 13.21% 6,366.67% -102.96% -54.47% -
  Horiz. % 13.64% 85.63% 95.47% 84.33% -1.35% 45.53% 100.00%
Tax Rate 52.35 % 22.63 % 25.85 % 25.82 % 66.08 % 42.51 % 29.29 % 47.33%
  QoQ % 131.33% -12.46% 0.12% -60.93% 55.45% 45.13% -
  Horiz. % 178.73% 77.26% 88.26% 88.15% 225.61% 145.13% 100.00%
Total Cost 351,516 354,777 357,580 354,863 332,378 333,738 323,063 5.79%
  QoQ % -0.92% -0.78% 0.77% 6.76% -0.41% 3.30% -
  Horiz. % 108.81% 109.82% 110.68% 109.84% 102.88% 103.30% 100.00%
Net Worth 223,523 228,701 230,256 228,051 222,828 224,569 226,310 -0.82%
  QoQ % -2.26% -0.68% 0.97% 2.34% -0.78% -0.77% -
  Horiz. % 98.77% 101.06% 101.74% 100.77% 98.46% 99.23% 100.00%
Dividend
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Div 1,047 1,047 1,393 1,740 1,740 1,740 870 13.12%
  QoQ % 0.00% -24.87% -19.94% 0.00% 0.00% 100.00% -
  Horiz. % 120.29% 120.29% 160.12% 200.00% 200.00% 200.00% 100.00%
Div Payout % 107.61 % 17.14 % 20.46 % 28.94 % - % 53.60 % 12.20 % 327.47%
  QoQ % 527.83% -16.23% -29.30% 0.00% 0.00% 339.34% -
  Horiz. % 882.05% 140.49% 167.70% 237.21% 0.00% 439.34% 100.00%
Equity
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Net Worth 223,523 228,701 230,256 228,051 222,828 224,569 226,310 -0.82%
  QoQ % -2.26% -0.68% 0.97% 2.34% -0.78% -0.77% -
  Horiz. % 98.77% 101.06% 101.74% 100.77% 98.46% 99.23% 100.00%
NOSH 174,628 174,581 174,437 174,085 174,085 174,085 174,085 0.21%
  QoQ % 0.03% 0.08% 0.20% 0.00% 0.00% 0.00% -
  Horiz. % 100.31% 100.28% 100.20% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
NP Margin 0.84 % 2.45 % 2.73 % 2.51 % 0.57 % 1.66 % 2.65 % -53.54%
  QoQ % -65.71% -10.26% 8.76% 340.35% -65.66% -37.36% -
  Horiz. % 31.70% 92.45% 103.02% 94.72% 21.51% 62.64% 100.00%
ROE 0.44 % 2.67 % 2.96 % 2.64 % -0.04 % 1.45 % 3.15 % -73.11%
  QoQ % -83.52% -9.80% 12.12% 6,700.00% -102.76% -53.97% -
  Horiz. % 13.97% 84.76% 93.97% 83.81% -1.27% 46.03% 100.00%
Per Share
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 203.00 208.31 210.75 209.10 192.03 194.95 190.63 4.28%
  QoQ % -2.55% -1.16% 0.79% 8.89% -1.50% 2.27% -
  Horiz. % 106.49% 109.27% 110.55% 109.69% 100.73% 102.27% 100.00%
EPS 0.56 3.50 3.90 3.46 -0.06 1.87 4.10 -73.51%
  QoQ % -84.00% -10.26% 12.72% 5,866.67% -103.21% -54.39% -
  Horiz. % 13.66% 85.37% 95.12% 84.39% -1.46% 45.61% 100.00%
DPS 0.60 0.60 0.80 1.00 1.00 1.00 0.50 12.94%
  QoQ % 0.00% -25.00% -20.00% 0.00% 0.00% 100.00% -
  Horiz. % 120.00% 120.00% 160.00% 200.00% 200.00% 200.00% 100.00%
NAPS 1.2800 1.3100 1.3200 1.3100 1.2800 1.2900 1.3000 -1.03%
  QoQ % -2.29% -0.76% 0.76% 2.34% -0.78% -0.77% -
  Horiz. % 98.46% 100.77% 101.54% 100.77% 98.46% 99.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 276,570
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 128.17 131.49 132.92 131.62 120.87 122.71 119.99 4.50%
  QoQ % -2.52% -1.08% 0.99% 8.89% -1.50% 2.27% -
  Horiz. % 106.82% 109.58% 110.78% 109.69% 100.73% 102.27% 100.00%
EPS 0.35 2.21 2.46 2.18 -0.03 1.17 2.58 -73.63%
  QoQ % -84.16% -10.16% 12.84% 7,366.67% -102.56% -54.65% -
  Horiz. % 13.57% 85.66% 95.35% 84.50% -1.16% 45.35% 100.00%
DPS 0.38 0.38 0.50 0.63 0.63 0.63 0.31 14.55%
  QoQ % 0.00% -24.00% -20.63% 0.00% 0.00% 103.23% -
  Horiz. % 122.58% 122.58% 161.29% 203.23% 203.23% 203.23% 100.00%
NAPS 0.8082 0.8269 0.8325 0.8246 0.8057 0.8120 0.8183 -0.83%
  QoQ % -2.26% -0.67% 0.96% 2.35% -0.78% -0.77% -
  Horiz. % 98.77% 101.05% 101.74% 100.77% 98.46% 99.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 -
Price 0.5100 0.7150 0.9150 0.4550 0.5700 0.5550 0.5900 -
P/RPS 0.25 0.34 0.43 0.22 0.30 0.28 0.31 -13.37%
  QoQ % -26.47% -20.93% 95.45% -26.67% 7.14% -9.68% -
  Horiz. % 80.65% 109.68% 138.71% 70.97% 96.77% 90.32% 100.00%
P/EPS 91.53 20.43 23.43 13.17 -1,033.63 29.75 14.40 243.52%
  QoQ % 348.02% -12.80% 77.90% 101.27% -3,574.39% 106.60% -
  Horiz. % 635.62% 141.88% 162.71% 91.46% -7,177.99% 206.60% 100.00%
EY 1.09 4.89 4.27 7.60 -0.10 3.36 6.95 -70.95%
  QoQ % -77.71% 14.52% -43.82% 7,700.00% -102.98% -51.65% -
  Horiz. % 15.68% 70.36% 61.44% 109.35% -1.44% 48.35% 100.00%
DY 1.18 0.84 0.87 2.20 1.75 1.80 0.85 24.47%
  QoQ % 40.48% -3.45% -60.45% 25.71% -2.78% 111.76% -
  Horiz. % 138.82% 98.82% 102.35% 258.82% 205.88% 211.76% 100.00%
P/NAPS 0.40 0.55 0.69 0.35 0.45 0.43 0.45 -7.56%
  QoQ % -27.27% -20.29% 97.14% -22.22% 4.65% -4.44% -
  Horiz. % 88.89% 122.22% 153.33% 77.78% 100.00% 95.56% 100.00%
Price Multiplier on Announcement Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 01/07/20 23/04/20 12/12/19 30/09/19 26/06/19 26/03/19 14/12/18 -
Price 0.5300 0.4950 1.0100 0.6900 0.5100 0.5850 0.5900 -
P/RPS 0.26 0.24 0.48 0.33 0.27 0.30 0.31 -11.07%
  QoQ % 8.33% -50.00% 45.45% 22.22% -10.00% -3.23% -
  Horiz. % 83.87% 77.42% 154.84% 106.45% 87.10% 96.77% 100.00%
P/EPS 95.12 14.15 25.87 19.97 -924.83 31.35 14.40 252.46%
  QoQ % 572.23% -45.30% 29.54% 102.16% -3,050.02% 117.71% -
  Horiz. % 660.56% 98.26% 179.65% 138.68% -6,422.43% 217.71% 100.00%
EY 1.05 7.07 3.87 5.01 -0.11 3.19 6.95 -71.67%
  QoQ % -85.15% 82.69% -22.75% 4,654.55% -103.45% -54.10% -
  Horiz. % 15.11% 101.73% 55.68% 72.09% -1.58% 45.90% 100.00%
DY 1.13 1.21 0.79 1.45 1.96 1.71 0.85 20.92%
  QoQ % -6.61% 53.16% -45.52% -26.02% 14.62% 101.18% -
  Horiz. % 132.94% 142.35% 92.94% 170.59% 230.59% 201.18% 100.00%
P/NAPS 0.41 0.38 0.77 0.53 0.40 0.45 0.45 -6.02%
  QoQ % 7.89% -50.65% 45.28% 32.50% -11.11% 0.00% -
  Horiz. % 91.11% 84.44% 171.11% 117.78% 88.89% 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.
 


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
 
 

219  725  534 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.535-0.06 
 FINTEC 0.03-0.005 
 MMAG 0.165+0.005 
 DNEX 0.76-0.05 
 KNM 0.165-0.015 
 SERBADK-WA 0.10-0.005 
 SANICHI 0.055-0.01 
 M3TECH 0.07+0.005 
 GOB 0.37-0.02 
 HSI-HGN 0.025-0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS