Highlights

[PRLEXUS] YoY Annual (Unaudited) 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 YoY -     -27.69%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 340,501 364,010 302,694 348,510 402,737 350,340 294,113 2.47%
  YoY % -6.46% 20.26% -13.15% -13.46% 14.96% 19.12% -
  Horiz. % 115.77% 123.77% 102.92% 118.50% 136.93% 119.12% 100.00%
PBT 24,791 12,329 13,877 36,540 40,686 31,055 24,173 0.42%
  YoY % 101.08% -11.16% -62.02% -10.19% 31.01% 28.47% -
  Horiz. % 102.56% 51.00% 57.41% 151.16% 168.31% 128.47% 100.00%
Tax -4,020 -3,184 -3,530 -9,143 -7,439 -7,032 -3,372 2.97%
  YoY % -26.26% 9.80% 61.39% -22.91% -5.79% -108.54% -
  Horiz. % 119.22% 94.42% 104.69% 271.14% 220.61% 208.54% 100.00%
NP 20,771 9,145 10,347 27,397 33,247 24,023 20,801 -0.02%
  YoY % 127.13% -11.62% -62.23% -17.60% 38.40% 15.49% -
  Horiz. % 99.86% 43.96% 49.74% 131.71% 159.83% 115.49% 100.00%
NP to SH 17,629 6,014 8,317 22,780 28,349 20,772 18,487 -0.79%
  YoY % 193.13% -27.69% -63.49% -19.64% 36.48% 12.36% -
  Horiz. % 95.36% 32.53% 44.99% 123.22% 153.35% 112.36% 100.00%
Tax Rate 16.22 % 25.83 % 25.44 % 25.02 % 18.28 % 22.64 % 13.95 % 2.54%
  YoY % -37.20% 1.53% 1.68% 36.87% -19.26% 62.29% -
  Horiz. % 116.27% 185.16% 182.37% 179.35% 131.04% 162.29% 100.00%
Total Cost 319,730 354,865 292,347 321,113 369,490 326,317 273,312 2.65%
  YoY % -9.90% 21.38% -8.96% -13.09% 13.23% 19.39% -
  Horiz. % 116.98% 129.84% 106.96% 117.49% 135.19% 119.39% 100.00%
Net Worth 246,272 228,051 222,574 216,298 190,799 73,319 63,389 25.36%
  YoY % 7.99% 2.46% 2.90% 13.36% 160.23% 15.67% -
  Horiz. % 388.51% 359.76% 351.12% 341.22% 301.00% 115.67% 100.00%
Dividend
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Div 523 870 - 2,145 2,488 1,617 - -
  YoY % -39.80% 0.00% 0.00% -13.78% 53.87% 0.00% -
  Horiz. % 32.40% 53.82% 0.00% 132.68% 153.87% 100.00% -
Div Payout % 2.97 % 14.47 % - % 9.42 % 8.78 % 7.79 % - % -
  YoY % -79.47% 0.00% 0.00% 7.29% 12.71% 0.00% -
  Horiz. % 38.13% 185.75% 0.00% 120.92% 112.71% 100.00% -
Equity
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Net Worth 246,272 228,051 222,574 216,298 190,799 73,319 63,389 25.36%
  YoY % 7.99% 2.46% 2.90% 13.36% 160.23% 15.67% -
  Horiz. % 388.51% 359.76% 351.12% 341.22% 301.00% 115.67% 100.00%
NOSH 174,661 174,085 173,886 171,665 165,912 107,823 74,576 15.22%
  YoY % 0.33% 0.11% 1.29% 3.47% 53.87% 44.58% -
  Horiz. % 234.21% 233.43% 233.17% 230.19% 222.47% 144.58% 100.00%
Ratio Analysis
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
NP Margin 6.10 % 2.51 % 3.42 % 7.86 % 8.26 % 6.86 % 7.07 % -2.43%
  YoY % 143.03% -26.61% -56.49% -4.84% 20.41% -2.97% -
  Horiz. % 86.28% 35.50% 48.37% 111.17% 116.83% 97.03% 100.00%
ROE 7.16 % 2.64 % 3.74 % 10.53 % 14.86 % 28.33 % 29.16 % -20.85%
  YoY % 171.21% -29.41% -64.48% -29.14% -47.55% -2.85% -
  Horiz. % 24.55% 9.05% 12.83% 36.11% 50.96% 97.15% 100.00%
Per Share
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 194.95 209.10 174.08 203.02 242.74 324.92 394.38 -11.07%
  YoY % -6.77% 20.12% -14.25% -16.36% -25.29% -17.61% -
  Horiz. % 49.43% 53.02% 44.14% 51.48% 61.55% 82.39% 100.00%
EPS 10.09 3.45 4.78 13.27 19.15 12.68 17.55 -8.80%
  YoY % 192.46% -27.82% -63.98% -30.70% 51.03% -27.75% -
  Horiz. % 57.49% 19.66% 27.24% 75.61% 109.12% 72.25% 100.00%
DPS 0.30 0.50 0.00 1.25 1.50 1.50 0.00 -
  YoY % -40.00% 0.00% 0.00% -16.67% 0.00% 0.00% -
  Horiz. % 20.00% 33.33% 0.00% 83.33% 100.00% 100.00% -
NAPS 1.4100 1.3100 1.2800 1.2600 1.1500 0.6800 0.8500 8.79%
  YoY % 7.63% 2.34% 1.59% 9.57% 69.12% -20.00% -
  Horiz. % 165.88% 154.12% 150.59% 148.24% 135.29% 80.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,009
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 185.04 197.82 164.50 189.40 218.87 190.39 159.84 2.47%
  YoY % -6.46% 20.26% -13.15% -13.46% 14.96% 19.11% -
  Horiz. % 115.77% 123.76% 102.92% 118.49% 136.93% 119.11% 100.00%
EPS 9.58 3.27 4.52 12.38 15.41 11.29 10.05 -0.79%
  YoY % 192.97% -27.65% -63.49% -19.66% 36.49% 12.34% -
  Horiz. % 95.32% 32.54% 44.98% 123.18% 153.33% 112.34% 100.00%
DPS 0.28 0.47 0.00 1.17 1.35 0.88 0.00 -
  YoY % -40.43% 0.00% 0.00% -13.33% 53.41% 0.00% -
  Horiz. % 31.82% 53.41% 0.00% 132.95% 153.41% 100.00% -
NAPS 1.3384 1.2393 1.2096 1.1755 1.0369 0.3985 0.3445 25.36%
  YoY % 8.00% 2.46% 2.90% 13.37% 160.20% 15.67% -
  Horiz. % 388.51% 359.74% 351.12% 341.22% 300.99% 115.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 -
Price 0.6400 0.4550 0.7000 1.2800 1.4800 2.5900 1.5200 -
P/RPS 0.33 0.22 0.40 0.63 0.61 0.80 0.39 -2.74%
  YoY % 50.00% -45.00% -36.51% 3.28% -23.75% 105.13% -
  Horiz. % 84.62% 56.41% 102.56% 161.54% 156.41% 205.13% 100.00%
P/EPS 6.34 13.17 14.64 9.65 8.66 13.44 6.13 0.56%
  YoY % -51.86% -10.04% 51.71% 11.43% -35.57% 119.25% -
  Horiz. % 103.43% 214.85% 238.83% 157.42% 141.27% 219.25% 100.00%
EY 15.77 7.59 6.83 10.37 11.55 7.44 16.31 -0.56%
  YoY % 107.77% 11.13% -34.14% -10.22% 55.24% -54.38% -
  Horiz. % 96.69% 46.54% 41.88% 63.58% 70.82% 45.62% 100.00%
DY 0.47 1.10 0.00 0.98 1.01 0.58 0.00 -
  YoY % -57.27% 0.00% 0.00% -2.97% 74.14% 0.00% -
  Horiz. % 81.03% 189.66% 0.00% 168.97% 174.14% 100.00% -
P/NAPS 0.45 0.35 0.55 1.02 1.29 3.81 1.79 -20.54%
  YoY % 28.57% -36.36% -46.08% -20.93% -66.14% 112.85% -
  Horiz. % 25.14% 19.55% 30.73% 56.98% 72.07% 212.85% 100.00%
Price Multiplier on Announcement Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 29/09/20 30/09/19 25/09/18 29/09/17 29/09/16 29/09/15 29/09/14 -
Price 0.7800 0.6900 0.7100 1.1500 1.4900 2.4400 1.6300 -
P/RPS 0.40 0.33 0.41 0.57 0.61 0.75 0.41 -0.41%
  YoY % 21.21% -19.51% -28.07% -6.56% -18.67% 82.93% -
  Horiz. % 97.56% 80.49% 100.00% 139.02% 148.78% 182.93% 100.00%
P/EPS 7.73 19.97 14.84 8.67 8.72 12.67 6.58 2.72%
  YoY % -61.29% 34.57% 71.16% -0.57% -31.18% 92.55% -
  Horiz. % 117.48% 303.50% 225.53% 131.76% 132.52% 192.55% 100.00%
EY 12.94 5.01 6.74 11.54 11.47 7.90 15.21 -2.66%
  YoY % 158.28% -25.67% -41.59% 0.61% 45.19% -48.06% -
  Horiz. % 85.08% 32.94% 44.31% 75.87% 75.41% 51.94% 100.00%
DY 0.38 0.72 0.00 1.09 1.01 0.61 0.00 -
  YoY % -47.22% 0.00% 0.00% 7.92% 65.57% 0.00% -
  Horiz. % 62.30% 118.03% 0.00% 178.69% 165.57% 100.00% -
P/NAPS 0.55 0.53 0.55 0.91 1.30 3.59 1.92 -18.79%
  YoY % 3.77% -3.64% -39.56% -30.00% -63.79% 86.98% -
  Horiz. % 28.65% 27.60% 28.65% 47.40% 67.71% 186.98% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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