Highlights

[PRLEXUS] QoQ TTM Result on 2019-10-31 [#1]

Stock [PRLEXUS]: PROLEXUS BHD
Announcement Date 12-Dec-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2020
Quarter 31-Oct-2019  [#1]
Profit Trend QoQ -     13.21%    YoY -     -4.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Revenue 340,501 354,492 363,675 367,624 364,010 334,299 339,374 0.22%
  QoQ % -3.95% -2.53% -1.07% 0.99% 8.89% -1.50% -
  Horiz. % 100.33% 104.45% 107.16% 108.32% 107.26% 98.50% 100.00%
PBT 24,791 6,246 11,500 13,546 12,330 5,664 9,804 85.71%
  QoQ % 296.91% -45.69% -15.10% 9.86% 117.69% -42.23% -
  Horiz. % 252.87% 63.71% 117.30% 138.17% 125.76% 57.77% 100.00%
Tax -4,019 -3,270 -2,602 -3,502 -3,183 -3,743 -4,168 -2.40%
  QoQ % -22.91% -25.67% 25.70% -10.02% 14.96% 10.20% -
  Horiz. % 96.43% 78.45% 62.43% 84.02% 76.37% 89.80% 100.00%
NP 20,772 2,976 8,898 10,044 9,147 1,921 5,636 138.79%
  QoQ % 597.98% -66.55% -11.41% 9.81% 376.16% -65.92% -
  Horiz. % 368.56% 52.80% 157.88% 178.21% 162.30% 34.08% 100.00%
NP to SH 17,629 973 6,109 6,811 6,016 -96 3,248 209.16%
  QoQ % 1,711.82% -84.07% -10.31% 13.21% 6,366.67% -102.96% -
  Horiz. % 542.76% 29.96% 188.08% 209.70% 185.22% -2.96% 100.00%
Tax Rate 16.21 % 52.35 % 22.63 % 25.85 % 25.82 % 66.08 % 42.51 % -47.45%
  QoQ % -69.04% 131.33% -12.46% 0.12% -60.93% 55.45% -
  Horiz. % 38.13% 123.15% 53.23% 60.81% 60.74% 155.45% 100.00%
Total Cost 319,729 351,516 354,777 357,580 354,863 332,378 333,738 -2.82%
  QoQ % -9.04% -0.92% -0.78% 0.77% 6.76% -0.41% -
  Horiz. % 95.80% 105.33% 106.30% 107.14% 106.33% 99.59% 100.00%
Net Worth 246,272 223,523 228,701 230,256 228,051 222,828 224,569 6.35%
  QoQ % 10.18% -2.26% -0.68% 0.97% 2.34% -0.78% -
  Horiz. % 109.66% 99.53% 101.84% 102.53% 101.55% 99.22% 100.00%
Dividend
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Div 1,047 1,047 1,047 1,393 1,740 1,740 1,740 -28.77%
  QoQ % 0.00% 0.00% -24.87% -19.94% 0.00% 0.00% -
  Horiz. % 60.15% 60.15% 60.15% 80.06% 100.00% 100.00% 100.00%
Div Payout % 5.94 % 107.61 % 17.14 % 20.46 % 28.94 % - % 53.60 % -76.96%
  QoQ % -94.48% 527.83% -16.23% -29.30% 0.00% 0.00% -
  Horiz. % 11.08% 200.76% 31.98% 38.17% 53.99% 0.00% 100.00%
Equity
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Net Worth 246,272 223,523 228,701 230,256 228,051 222,828 224,569 6.35%
  QoQ % 10.18% -2.26% -0.68% 0.97% 2.34% -0.78% -
  Horiz. % 109.66% 99.53% 101.84% 102.53% 101.55% 99.22% 100.00%
NOSH 174,661 174,628 174,581 174,437 174,085 174,085 174,085 0.22%
  QoQ % 0.02% 0.03% 0.08% 0.20% 0.00% 0.00% -
  Horiz. % 100.33% 100.31% 100.28% 100.20% 100.00% 100.00% 100.00%
Ratio Analysis
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
NP Margin 6.10 % 0.84 % 2.45 % 2.73 % 2.51 % 0.57 % 1.66 % 138.32%
  QoQ % 626.19% -65.71% -10.26% 8.76% 340.35% -65.66% -
  Horiz. % 367.47% 50.60% 147.59% 164.46% 151.20% 34.34% 100.00%
ROE 7.16 % 0.44 % 2.67 % 2.96 % 2.64 % -0.04 % 1.45 % 190.26%
  QoQ % 1,527.27% -83.52% -9.80% 12.12% 6,700.00% -102.76% -
  Horiz. % 493.79% 30.34% 184.14% 204.14% 182.07% -2.76% 100.00%
Per Share
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 194.95 203.00 208.31 210.75 209.10 192.03 194.95 -
  QoQ % -3.97% -2.55% -1.16% 0.79% 8.89% -1.50% -
  Horiz. % 100.00% 104.13% 106.85% 108.10% 107.26% 98.50% 100.00%
EPS 10.09 0.56 3.50 3.90 3.46 -0.06 1.87 207.95%
  QoQ % 1,701.79% -84.00% -10.26% 12.72% 5,866.67% -103.21% -
  Horiz. % 539.57% 29.95% 187.17% 208.56% 185.03% -3.21% 100.00%
DPS 0.60 0.60 0.60 0.80 1.00 1.00 1.00 -28.88%
  QoQ % 0.00% 0.00% -25.00% -20.00% 0.00% 0.00% -
  Horiz. % 60.00% 60.00% 60.00% 80.00% 100.00% 100.00% 100.00%
NAPS 1.4100 1.2800 1.3100 1.3200 1.3100 1.2800 1.2900 6.11%
  QoQ % 10.16% -2.29% -0.76% 0.76% 2.34% -0.78% -
  Horiz. % 109.30% 99.22% 101.55% 102.33% 101.55% 99.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,349
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 184.70 192.29 197.27 199.42 197.46 181.34 184.09 0.22%
  QoQ % -3.95% -2.52% -1.08% 0.99% 8.89% -1.49% -
  Horiz. % 100.33% 104.45% 107.16% 108.33% 107.26% 98.51% 100.00%
EPS 9.56 0.53 3.31 3.69 3.26 -0.05 1.76 209.32%
  QoQ % 1,703.77% -83.99% -10.30% 13.19% 6,620.00% -102.84% -
  Horiz. % 543.18% 30.11% 188.07% 209.66% 185.23% -2.84% 100.00%
DPS 0.57 0.57 0.57 0.76 0.94 0.94 0.94 -28.38%
  QoQ % 0.00% 0.00% -25.00% -19.15% 0.00% 0.00% -
  Horiz. % 60.64% 60.64% 60.64% 80.85% 100.00% 100.00% 100.00%
NAPS 1.3359 1.2125 1.2406 1.2490 1.2371 1.2087 1.2182 6.35%
  QoQ % 10.18% -2.27% -0.67% 0.96% 2.35% -0.78% -
  Horiz. % 109.66% 99.53% 101.84% 102.53% 101.55% 99.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 -
Price 0.6400 0.5100 0.7150 0.9150 0.4550 0.5700 0.5550 -
P/RPS 0.33 0.25 0.34 0.43 0.22 0.30 0.28 11.59%
  QoQ % 32.00% -26.47% -20.93% 95.45% -26.67% 7.14% -
  Horiz. % 117.86% 89.29% 121.43% 153.57% 78.57% 107.14% 100.00%
P/EPS 6.34 91.53 20.43 23.43 13.17 -1,033.63 29.75 -64.36%
  QoQ % -93.07% 348.02% -12.80% 77.90% 101.27% -3,574.39% -
  Horiz. % 21.31% 307.66% 68.67% 78.76% 44.27% -3,474.39% 100.00%
EY 15.77 1.09 4.89 4.27 7.60 -0.10 3.36 180.59%
  QoQ % 1,346.79% -77.71% 14.52% -43.82% 7,700.00% -102.98% -
  Horiz. % 469.35% 32.44% 145.54% 127.08% 226.19% -2.98% 100.00%
DY 0.94 1.18 0.84 0.87 2.20 1.75 1.80 -35.18%
  QoQ % -20.34% 40.48% -3.45% -60.45% 25.71% -2.78% -
  Horiz. % 52.22% 65.56% 46.67% 48.33% 122.22% 97.22% 100.00%
P/NAPS 0.45 0.40 0.55 0.69 0.35 0.45 0.43 3.08%
  QoQ % 12.50% -27.27% -20.29% 97.14% -22.22% 4.65% -
  Horiz. % 104.65% 93.02% 127.91% 160.47% 81.40% 104.65% 100.00%
Price Multiplier on Announcement Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 29/09/20 01/07/20 23/04/20 12/12/19 30/09/19 26/06/19 26/03/19 -
Price 0.7800 0.5300 0.4950 1.0100 0.6900 0.5100 0.5850 -
P/RPS 0.40 0.26 0.24 0.48 0.33 0.27 0.30 21.16%
  QoQ % 53.85% 8.33% -50.00% 45.45% 22.22% -10.00% -
  Horiz. % 133.33% 86.67% 80.00% 160.00% 110.00% 90.00% 100.00%
P/EPS 7.73 95.12 14.15 25.87 19.97 -924.83 31.35 -60.71%
  QoQ % -91.87% 572.23% -45.30% 29.54% 102.16% -3,050.02% -
  Horiz. % 24.66% 303.41% 45.14% 82.52% 63.70% -2,950.02% 100.00%
EY 12.94 1.05 7.07 3.87 5.01 -0.11 3.19 154.57%
  QoQ % 1,132.38% -85.15% 82.69% -22.75% 4,654.55% -103.45% -
  Horiz. % 405.64% 32.92% 221.63% 121.32% 157.05% -3.45% 100.00%
DY 0.77 1.13 1.21 0.79 1.45 1.96 1.71 -41.28%
  QoQ % -31.86% -6.61% 53.16% -45.52% -26.02% 14.62% -
  Horiz. % 45.03% 66.08% 70.76% 46.20% 84.80% 114.62% 100.00%
P/NAPS 0.55 0.41 0.38 0.77 0.53 0.40 0.45 14.33%
  QoQ % 34.15% 7.89% -50.65% 45.28% 32.50% -11.11% -
  Horiz. % 122.22% 91.11% 84.44% 171.11% 117.78% 88.89% 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
 
 

321  371  592  1207 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 ARBB 0.295+0.02 
 PNEPCB 0.37-0.01 
 KTG 0.270.00 
 PA 0.1750.00 
 JAKS 0.695+0.025 
 QES 0.36+0.005 
 HSI-HDT 0.075-0.04 
 SAMAIDEN 1.83+0.15 
 ISTONE 0.235-0.005 

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