[PRLEXUS] QoQ TTM Result on 2019-10-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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.
Comment
PROLEXUS_BERHAD_interim_report_2020 Q1.pdf 
