Highlights

[PRLEXUS] YoY Quarter Result on 2016-07-31 [#4]

Stock [PRLEXUS]: PROLEXUS BHD
Announcement Date 29-Sep-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2016
Quarter 31-Jul-2016  [#4]
Profit Trend QoQ -     194.32%    YoY -     59.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Revenue 111,925 82,214 90,392 125,244 119,991 89,717 75,304 6.82%
  YoY % 36.14% -9.05% -27.83% 4.38% 33.74% 19.14% -
  Horiz. % 148.63% 109.18% 120.04% 166.32% 159.34% 119.14% 100.00%
PBT 9,218 2,552 11,517 14,941 11,034 7,172 6,648 5.60%
  YoY % 261.21% -77.84% -22.92% 35.41% 53.85% 7.88% -
  Horiz. % 138.66% 38.39% 173.24% 224.74% 165.97% 107.88% 100.00%
Tax -787 -1,347 -3,330 -3,790 -4,098 -812 -1,822 -13.05%
  YoY % 41.57% 59.55% 12.14% 7.52% -404.68% 55.43% -
  Horiz. % 43.19% 73.93% 182.77% 208.01% 224.92% 44.57% 100.00%
NP 8,431 1,205 8,187 11,151 6,936 6,360 4,826 9.74%
  YoY % 599.67% -85.28% -26.58% 60.77% 9.06% 31.79% -
  Horiz. % 174.70% 24.97% 169.64% 231.06% 143.72% 131.79% 100.00%
NP to SH 7,220 1,108 7,103 10,154 6,362 5,720 4,306 8.99%
  YoY % 551.62% -84.40% -30.05% 59.60% 11.22% 32.84% -
  Horiz. % 167.67% 25.73% 164.96% 235.81% 147.75% 132.84% 100.00%
Tax Rate 8.54 % 52.78 % 28.91 % 25.37 % 37.14 % 11.32 % 27.41 % -17.66%
  YoY % -83.82% 82.57% 13.95% -31.69% 228.09% -58.70% -
  Horiz. % 31.16% 192.56% 105.47% 92.56% 135.50% 41.30% 100.00%
Total Cost 103,494 81,009 82,205 114,093 113,055 83,357 70,478 6.61%
  YoY % 27.76% -1.45% -27.95% 0.92% 35.63% 18.27% -
  Horiz. % 146.85% 114.94% 116.64% 161.88% 160.41% 118.27% 100.00%
Net Worth 228,051 222,574 216,178 190,590 107,912 74,569 83,686 18.18%
  YoY % 2.46% 2.96% 13.43% 76.62% 44.72% -10.90% -
  Horiz. % 272.51% 265.96% 258.32% 227.74% 128.95% 89.10% 100.00%
Dividend
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Net Worth 228,051 222,574 216,178 190,590 107,912 74,569 83,686 18.18%
  YoY % 2.46% 2.96% 13.43% 76.62% 44.72% -10.90% -
  Horiz. % 272.51% 265.96% 258.32% 227.74% 128.95% 89.10% 100.00%
NOSH 174,085 173,886 171,570 165,730 107,912 74,569 36,866 29.51%
  YoY % 0.11% 1.35% 3.52% 53.58% 44.72% 102.27% -
  Horiz. % 472.20% 471.66% 465.38% 449.54% 292.71% 202.27% 100.00%
Ratio Analysis
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
NP Margin 7.53 % 1.47 % 9.06 % 8.90 % 5.78 % 7.09 % 6.41 % 2.72%
  YoY % 412.24% -83.77% 1.80% 53.98% -18.48% 10.61% -
  Horiz. % 117.47% 22.93% 141.34% 138.85% 90.17% 110.61% 100.00%
ROE 3.17 % 0.50 % 3.29 % 5.33 % 5.90 % 7.67 % 5.15 % -7.77%
  YoY % 534.00% -84.80% -38.27% -9.66% -23.08% 48.93% -
  Horiz. % 61.55% 9.71% 63.88% 103.50% 114.56% 148.93% 100.00%
Per Share
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 64.29 47.28 52.69 75.57 111.19 120.31 204.26 -17.52%
  YoY % 35.98% -10.27% -30.28% -32.04% -7.58% -41.10% -
  Horiz. % 31.47% 23.15% 25.80% 37.00% 54.44% 58.90% 100.00%
EPS 4.15 0.64 4.14 6.86 3.88 5.43 11.68 -15.83%
  YoY % 548.44% -84.54% -39.65% 76.80% -28.55% -53.51% -
  Horiz. % 35.53% 5.48% 35.45% 58.73% 33.22% 46.49% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3100 1.2800 1.2600 1.1500 1.0000 1.0000 2.2700 -8.75%
  YoY % 2.34% 1.59% 9.57% 15.00% 0.00% -55.95% -
  Horiz. % 57.71% 56.39% 55.51% 50.66% 44.05% 44.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,009
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 60.83 44.68 49.12 68.06 65.21 48.76 40.92 6.83%
  YoY % 36.15% -9.04% -27.83% 4.37% 33.74% 19.16% -
  Horiz. % 148.66% 109.19% 120.04% 166.32% 159.36% 119.16% 100.00%
EPS 3.92 0.60 3.86 5.52 3.46 3.11 2.34 8.98%
  YoY % 553.33% -84.46% -30.07% 59.54% 11.25% 32.91% -
  Horiz. % 167.52% 25.64% 164.96% 235.90% 147.86% 132.91% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2393 1.2096 1.1748 1.0358 0.5865 0.4052 0.4548 18.18%
  YoY % 2.46% 2.96% 13.42% 76.61% 44.74% -10.91% -
  Horiz. % 272.49% 265.96% 258.31% 227.75% 128.96% 89.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 -
Price 0.4550 0.7000 1.2800 1.4800 2.5900 1.5200 1.9400 -
P/RPS 0.71 1.48 2.43 1.96 2.33 1.26 0.95 -4.74%
  YoY % -52.03% -39.09% 23.98% -15.88% 84.92% 32.63% -
  Horiz. % 74.74% 155.79% 255.79% 206.32% 245.26% 132.63% 100.00%
P/EPS 10.97 109.86 30.92 24.16 43.93 19.82 16.61 -6.68%
  YoY % -90.01% 255.30% 27.98% -45.00% 121.64% 19.33% -
  Horiz. % 66.04% 661.41% 186.15% 145.45% 264.48% 119.33% 100.00%
EY 9.12 0.91 3.23 4.14 2.28 5.05 6.02 7.16%
  YoY % 902.20% -71.83% -21.98% 81.58% -54.85% -16.11% -
  Horiz. % 151.50% 15.12% 53.65% 68.77% 37.87% 83.89% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.35 0.55 1.02 1.29 2.59 1.52 0.85 -13.74%
  YoY % -36.36% -46.08% -20.93% -50.19% 70.39% 78.82% -
  Horiz. % 41.18% 64.71% 120.00% 151.76% 304.71% 178.82% 100.00%
Price Multiplier on Announcement Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 30/09/19 25/09/18 29/09/17 29/09/16 29/09/15 29/09/14 26/09/13 -
Price 0.6900 0.7100 1.1500 1.4900 2.4400 1.6300 1.0600 -
P/RPS 1.07 1.50 2.18 1.97 2.19 1.35 0.52 12.77%
  YoY % -28.67% -31.19% 10.66% -10.05% 62.22% 159.62% -
  Horiz. % 205.77% 288.46% 419.23% 378.85% 421.15% 259.62% 100.00%
P/EPS 16.64 111.43 27.78 24.32 41.39 21.25 9.08 10.62%
  YoY % -85.07% 301.12% 14.23% -41.24% 94.78% 134.03% -
  Horiz. % 183.26% 1,227.20% 305.95% 267.84% 455.84% 234.03% 100.00%
EY 6.01 0.90 3.60 4.11 2.42 4.71 11.02 -9.61%
  YoY % 567.78% -75.00% -12.41% 69.83% -48.62% -57.26% -
  Horiz. % 54.54% 8.17% 32.67% 37.30% 21.96% 42.74% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.53 0.55 0.91 1.30 2.44 1.63 0.47 2.02%
  YoY % -3.64% -39.56% -30.00% -46.72% 49.69% 246.81% -
  Horiz. % 112.77% 117.02% 193.62% 276.60% 519.15% 346.81% 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
 
 

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