Highlights

[PRLEXUS] YoY Quarter 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 QoQ -     353.24%    YoY -     551.62%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 97,934 111,925 82,214 90,392 125,244 119,991 89,717 1.47%
  YoY % -12.50% 36.14% -9.05% -27.83% 4.38% 33.74% -
  Horiz. % 109.16% 124.75% 91.64% 100.75% 139.60% 133.74% 100.00%
PBT 27,763 9,218 2,552 11,517 14,941 11,034 7,172 25.28%
  YoY % 201.18% 261.21% -77.84% -22.92% 35.41% 53.85% -
  Horiz. % 387.10% 128.53% 35.58% 160.58% 208.32% 153.85% 100.00%
Tax -1,536 -787 -1,347 -3,330 -3,790 -4,098 -812 11.20%
  YoY % -95.17% 41.57% 59.55% 12.14% 7.52% -404.68% -
  Horiz. % 189.16% 96.92% 165.89% 410.10% 466.75% 504.68% 100.00%
NP 26,227 8,431 1,205 8,187 11,151 6,936 6,360 26.61%
  YoY % 211.08% 599.67% -85.28% -26.58% 60.77% 9.06% -
  Horiz. % 412.37% 132.56% 18.95% 128.73% 175.33% 109.06% 100.00%
NP to SH 23,876 7,220 1,108 7,103 10,154 6,362 5,720 26.86%
  YoY % 230.69% 551.62% -84.40% -30.05% 59.60% 11.22% -
  Horiz. % 417.41% 126.22% 19.37% 124.18% 177.52% 111.22% 100.00%
Tax Rate 5.53 % 8.54 % 52.78 % 28.91 % 25.37 % 37.14 % 11.32 % -11.24%
  YoY % -35.25% -83.82% 82.57% 13.95% -31.69% 228.09% -
  Horiz. % 48.85% 75.44% 466.25% 255.39% 224.12% 328.09% 100.00%
Total Cost 71,707 103,494 81,009 82,205 114,093 113,055 83,357 -2.48%
  YoY % -30.71% 27.76% -1.45% -27.95% 0.92% 35.63% -
  Horiz. % 86.02% 124.16% 97.18% 98.62% 136.87% 135.63% 100.00%
Net Worth 246,272 228,051 222,574 216,178 190,590 107,912 74,569 22.01%
  YoY % 7.99% 2.46% 2.96% 13.43% 76.62% 44.72% -
  Horiz. % 330.26% 305.83% 298.48% 289.90% 255.59% 144.72% 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 - - - - - - - -
  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
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Net Worth 246,272 228,051 222,574 216,178 190,590 107,912 74,569 22.01%
  YoY % 7.99% 2.46% 2.96% 13.43% 76.62% 44.72% -
  Horiz. % 330.26% 305.83% 298.48% 289.90% 255.59% 144.72% 100.00%
NOSH 174,661 174,085 173,886 171,570 165,730 107,912 74,569 15.23%
  YoY % 0.33% 0.11% 1.35% 3.52% 53.58% 44.72% -
  Horiz. % 234.23% 233.45% 233.19% 230.08% 222.25% 144.72% 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 26.78 % 7.53 % 1.47 % 9.06 % 8.90 % 5.78 % 7.09 % 24.77%
  YoY % 255.64% 412.24% -83.77% 1.80% 53.98% -18.48% -
  Horiz. % 377.72% 106.21% 20.73% 127.79% 125.53% 81.52% 100.00%
ROE 9.69 % 3.17 % 0.50 % 3.29 % 5.33 % 5.90 % 7.67 % 3.97%
  YoY % 205.68% 534.00% -84.80% -38.27% -9.66% -23.08% -
  Horiz. % 126.34% 41.33% 6.52% 42.89% 69.49% 76.92% 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 56.07 64.29 47.28 52.69 75.57 111.19 120.31 -11.94%
  YoY % -12.79% 35.98% -10.27% -30.28% -32.04% -7.58% -
  Horiz. % 46.60% 53.44% 39.30% 43.80% 62.81% 92.42% 100.00%
EPS 13.67 4.15 0.64 4.14 6.86 3.88 5.43 16.62%
  YoY % 229.40% 548.44% -84.54% -39.65% 76.80% -28.55% -
  Horiz. % 251.75% 76.43% 11.79% 76.24% 126.34% 71.45% 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 1.4100 1.3100 1.2800 1.2600 1.1500 1.0000 1.0000 5.89%
  YoY % 7.63% 2.34% 1.59% 9.57% 15.00% 0.00% -
  Horiz. % 141.00% 131.00% 128.00% 126.00% 115.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 182,810
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 53.57 61.22 44.97 49.45 68.51 65.64 49.08 1.47%
  YoY % -12.50% 36.14% -9.06% -27.82% 4.37% 33.74% -
  Horiz. % 109.15% 124.74% 91.63% 100.75% 139.59% 133.74% 100.00%
EPS 13.06 3.95 0.61 3.89 5.55 3.48 3.13 26.85%
  YoY % 230.63% 547.54% -84.32% -29.91% 59.48% 11.18% -
  Horiz. % 417.25% 126.20% 19.49% 124.28% 177.32% 111.18% 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 1.3471 1.2475 1.2175 1.1825 1.0426 0.5903 0.4079 22.01%
  YoY % 7.98% 2.46% 2.96% 13.42% 76.62% 44.72% -
  Horiz. % 330.25% 305.83% 298.48% 289.90% 255.60% 144.72% 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 1.14 0.71 1.48 2.43 1.96 2.33 1.26 -1.65%
  YoY % 60.56% -52.03% -39.09% 23.98% -15.88% 84.92% -
  Horiz. % 90.48% 56.35% 117.46% 192.86% 155.56% 184.92% 100.00%
P/EPS 4.68 10.97 109.86 30.92 24.16 43.93 19.82 -21.36%
  YoY % -57.34% -90.01% 255.30% 27.98% -45.00% 121.64% -
  Horiz. % 23.61% 55.35% 554.29% 156.00% 121.90% 221.64% 100.00%
EY 21.36 9.12 0.91 3.23 4.14 2.28 5.05 27.14%
  YoY % 134.21% 902.20% -71.83% -21.98% 81.58% -54.85% -
  Horiz. % 422.97% 180.59% 18.02% 63.96% 81.98% 45.15% 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 0.45 0.35 0.55 1.02 1.29 2.59 1.52 -18.35%
  YoY % 28.57% -36.36% -46.08% -20.93% -50.19% 70.39% -
  Horiz. % 29.61% 23.03% 36.18% 67.11% 84.87% 170.39% 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 1.39 1.07 1.50 2.18 1.97 2.19 1.35 0.49%
  YoY % 29.91% -28.67% -31.19% 10.66% -10.05% 62.22% -
  Horiz. % 102.96% 79.26% 111.11% 161.48% 145.93% 162.22% 100.00%
P/EPS 5.71 16.64 111.43 27.78 24.32 41.39 21.25 -19.65%
  YoY % -65.69% -85.07% 301.12% 14.23% -41.24% 94.78% -
  Horiz. % 26.87% 78.31% 524.38% 130.73% 114.45% 194.78% 100.00%
EY 17.53 6.01 0.90 3.60 4.11 2.42 4.71 24.46%
  YoY % 191.68% 567.78% -75.00% -12.41% 69.83% -48.62% -
  Horiz. % 372.19% 127.60% 19.11% 76.43% 87.26% 51.38% 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 0.55 0.53 0.55 0.91 1.30 2.44 1.63 -16.55%
  YoY % 3.77% -3.64% -39.56% -30.00% -46.72% 49.69% -
  Horiz. % 33.74% 32.52% 33.74% 55.83% 79.75% 149.69% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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