Highlights

[PRLEXUS] QoQ TTM Result on 2018-10-31 [#1]

Stock [PRLEXUS]: PROLEXUS BHD
Announcement Date 14-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2019
Quarter 31-Oct-2018  [#1]
Profit Trend QoQ -     -14.22%    YoY -     -61.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 364,010 334,299 339,374 331,860 302,694 310,872 302,546 13.16%
  QoQ % 8.89% -1.50% 2.26% 9.64% -2.63% 2.75% -
  Horiz. % 120.32% 110.50% 112.17% 109.69% 100.05% 102.75% 100.00%
PBT 12,330 5,664 9,804 12,441 13,877 22,842 24,830 -37.37%
  QoQ % 117.69% -42.23% -21.20% -10.35% -39.25% -8.01% -
  Horiz. % 49.66% 22.81% 39.48% 50.10% 55.89% 91.99% 100.00%
Tax -3,183 -3,743 -4,168 -3,644 -3,530 -5,513 -6,204 -35.99%
  QoQ % 14.96% 10.20% -14.38% -3.23% 35.97% 11.14% -
  Horiz. % 51.31% 60.33% 67.18% 58.74% 56.90% 88.86% 100.00%
NP 9,147 1,921 5,636 8,797 10,347 17,329 18,626 -37.84%
  QoQ % 376.16% -65.92% -35.93% -14.98% -40.29% -6.96% -
  Horiz. % 49.11% 10.31% 30.26% 47.23% 55.55% 93.04% 100.00%
NP to SH 6,016 -96 3,248 7,134 8,317 14,312 15,408 -46.67%
  QoQ % 6,366.67% -102.96% -54.47% -14.22% -41.89% -7.11% -
  Horiz. % 39.04% -0.62% 21.08% 46.30% 53.98% 92.89% 100.00%
Tax Rate 25.82 % 66.08 % 42.51 % 29.29 % 25.44 % 24.14 % 24.99 % 2.21%
  QoQ % -60.93% 55.45% 45.13% 15.13% 5.39% -3.40% -
  Horiz. % 103.32% 264.43% 170.11% 117.21% 101.80% 96.60% 100.00%
Total Cost 354,863 332,378 333,738 323,063 292,347 293,543 283,920 16.08%
  QoQ % 6.76% -0.41% 3.30% 10.51% -0.41% 3.39% -
  Horiz. % 124.99% 117.07% 117.55% 113.79% 102.97% 103.39% 100.00%
Net Worth 228,051 222,828 224,569 226,310 222,574 222,492 222,447 1.68%
  QoQ % 2.34% -0.78% -0.77% 1.68% 0.04% 0.02% -
  Horiz. % 102.52% 100.17% 100.95% 101.74% 100.06% 100.02% 100.00%
Dividend
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Div 1,740 1,740 1,740 870 0 0 2,135 -12.77%
  QoQ % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 81.51% 81.51% 81.51% 40.75% 0.00% 0.00% 100.00%
Div Payout % 28.94 % - % 53.60 % 12.20 % - % - % 13.86 % 63.58%
  QoQ % 0.00% 0.00% 339.34% 0.00% 0.00% 0.00% -
  Horiz. % 208.80% 0.00% 386.72% 88.02% 0.00% 0.00% 100.00%
Equity
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Net Worth 228,051 222,828 224,569 226,310 222,574 222,492 222,447 1.68%
  QoQ % 2.34% -0.78% -0.77% 1.68% 0.04% 0.02% -
  Horiz. % 102.52% 100.17% 100.95% 101.74% 100.06% 100.02% 100.00%
NOSH 174,085 174,085 174,085 174,085 173,886 173,822 173,787 0.11%
  QoQ % 0.00% 0.00% 0.00% 0.11% 0.04% 0.02% -
  Horiz. % 100.17% 100.17% 100.17% 100.17% 100.06% 100.02% 100.00%
Ratio Analysis
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin 2.51 % 0.57 % 1.66 % 2.65 % 3.42 % 5.57 % 6.16 % -45.13%
  QoQ % 340.35% -65.66% -37.36% -22.51% -38.60% -9.58% -
  Horiz. % 40.75% 9.25% 26.95% 43.02% 55.52% 90.42% 100.00%
ROE 2.64 % -0.04 % 1.45 % 3.15 % 3.74 % 6.43 % 6.93 % -47.54%
  QoQ % 6,700.00% -102.76% -53.97% -15.78% -41.84% -7.22% -
  Horiz. % 38.10% -0.58% 20.92% 45.45% 53.97% 92.78% 100.00%
Per Share
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 209.10 192.03 194.95 190.63 174.08 178.85 174.09 13.03%
  QoQ % 8.89% -1.50% 2.27% 9.51% -2.67% 2.73% -
  Horiz. % 120.11% 110.31% 111.98% 109.50% 99.99% 102.73% 100.00%
EPS 3.46 -0.06 1.87 4.10 4.78 8.23 8.87 -46.71%
  QoQ % 5,866.67% -103.21% -54.39% -14.23% -41.92% -7.22% -
  Horiz. % 39.01% -0.68% 21.08% 46.22% 53.89% 92.78% 100.00%
DPS 1.00 1.00 1.00 0.50 0.00 0.00 1.25 -13.86%
  QoQ % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.00% 80.00% 80.00% 40.00% 0.00% 0.00% 100.00%
NAPS 1.3100 1.2800 1.2900 1.3000 1.2800 1.2800 1.2800 1.56%
  QoQ % 2.34% -0.78% -0.77% 1.56% 0.00% 0.00% -
  Horiz. % 102.34% 100.00% 100.78% 101.56% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,349
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 197.46 181.34 184.09 180.02 164.20 168.63 164.12 13.16%
  QoQ % 8.89% -1.49% 2.26% 9.63% -2.63% 2.75% -
  Horiz. % 120.31% 110.49% 112.17% 109.69% 100.05% 102.75% 100.00%
EPS 3.26 -0.05 1.76 3.87 4.51 7.76 8.36 -46.72%
  QoQ % 6,620.00% -102.84% -54.52% -14.19% -41.88% -7.18% -
  Horiz. % 39.00% -0.60% 21.05% 46.29% 53.95% 92.82% 100.00%
DPS 0.94 0.94 0.94 0.47 0.00 0.00 1.16 -13.11%
  QoQ % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 81.03% 81.03% 81.03% 40.52% 0.00% 0.00% 100.00%
NAPS 1.2371 1.2087 1.2182 1.2276 1.2073 1.2069 1.2067 1.68%
  QoQ % 2.35% -0.78% -0.77% 1.68% 0.03% 0.02% -
  Horiz. % 102.52% 100.17% 100.95% 101.73% 100.05% 100.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 -
Price 0.4550 0.5700 0.5550 0.5900 0.7000 0.6950 0.6250 -
P/RPS 0.22 0.30 0.28 0.31 0.40 0.39 0.36 -28.05%
  QoQ % -26.67% 7.14% -9.68% -22.50% 2.56% 8.33% -
  Horiz. % 61.11% 83.33% 77.78% 86.11% 111.11% 108.33% 100.00%
P/EPS 13.17 -1,033.63 29.75 14.40 14.64 8.44 7.05 51.85%
  QoQ % 101.27% -3,574.39% 106.60% -1.64% 73.46% 19.72% -
  Horiz. % 186.81% -14,661.42% 421.99% 204.26% 207.66% 119.72% 100.00%
EY 7.60 -0.10 3.36 6.95 6.83 11.85 14.19 -34.12%
  QoQ % 7,700.00% -102.98% -51.65% 1.76% -42.36% -16.49% -
  Horiz. % 53.56% -0.70% 23.68% 48.98% 48.13% 83.51% 100.00%
DY 2.20 1.75 1.80 0.85 0.00 0.00 2.00 6.58%
  QoQ % 25.71% -2.78% 111.76% 0.00% 0.00% 0.00% -
  Horiz. % 110.00% 87.50% 90.00% 42.50% 0.00% 0.00% 100.00%
P/NAPS 0.35 0.45 0.43 0.45 0.55 0.54 0.49 -20.14%
  QoQ % -22.22% 4.65% -4.44% -18.18% 1.85% 10.20% -
  Horiz. % 71.43% 91.84% 87.76% 91.84% 112.24% 110.20% 100.00%
Price Multiplier on Announcement Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 30/09/19 26/06/19 26/03/19 14/12/18 25/09/18 29/06/18 26/03/18 -
Price 0.6900 0.5100 0.5850 0.5900 0.7100 0.7000 0.6500 -
P/RPS 0.33 0.27 0.30 0.31 0.41 0.39 0.37 -7.36%
  QoQ % 22.22% -10.00% -3.23% -24.39% 5.13% 5.41% -
  Horiz. % 89.19% 72.97% 81.08% 83.78% 110.81% 105.41% 100.00%
P/EPS 19.97 -924.83 31.35 14.40 14.84 8.50 7.33 95.42%
  QoQ % 102.16% -3,050.02% 117.71% -2.96% 74.59% 15.96% -
  Horiz. % 272.44% -12,617.05% 427.69% 196.45% 202.46% 115.96% 100.00%
EY 5.01 -0.11 3.19 6.95 6.74 11.76 13.64 -48.81%
  QoQ % 4,654.55% -103.45% -54.10% 3.12% -42.69% -13.78% -
  Horiz. % 36.73% -0.81% 23.39% 50.95% 49.41% 86.22% 100.00%
DY 1.45 1.96 1.71 0.85 0.00 0.00 1.92 -17.11%
  QoQ % -26.02% 14.62% 101.18% 0.00% 0.00% 0.00% -
  Horiz. % 75.52% 102.08% 89.06% 44.27% 0.00% 0.00% 100.00%
P/NAPS 0.53 0.40 0.45 0.45 0.55 0.55 0.51 2.60%
  QoQ % 32.50% -11.11% 0.00% -18.18% 0.00% 7.84% -
  Horiz. % 103.92% 78.43% 88.24% 88.24% 107.84% 107.84% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

346  398  585  1162 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 ARBB 0.30+0.025 
 PNEPCB 0.36-0.02 
 KTG 0.270.00 
 PA 0.1750.00 
 MESTRON 0.23+0.015 
 QES 0.365+0.01 
 SAMAIDEN 1.95+0.27 
 JAKS 0.69+0.02 
 HSI-HDT 0.075-0.04 

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