Highlights

[PRLEXUS] QoQ Quarter Result on 2015-07-31 [#4]

Stock [PRLEXUS]: PROLEXUS BHD
Announcement Date 29-Sep-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2015
Quarter 31-Jul-2015  [#4]
Profit Trend QoQ -     203.24%    YoY -     11.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 72,948 99,867 104,678 119,991 66,733 83,913 79,703 -5.74%
  QoQ % -26.95% -4.60% -12.76% 79.81% -20.47% 5.28% -
  Horiz. % 91.52% 125.30% 131.34% 150.55% 83.73% 105.28% 100.00%
PBT 3,940 10,515 11,290 11,034 4,081 8,871 7,069 -32.30%
  QoQ % -62.53% -6.86% 2.32% 170.37% -54.00% 25.49% -
  Horiz. % 55.74% 148.75% 159.71% 156.09% 57.73% 125.49% 100.00%
Tax 690 -2,081 -2,258 -4,098 -1,061 -887 -986 -
  QoQ % 133.16% 7.84% 44.90% -286.24% -19.62% 10.04% -
  Horiz. % -69.98% 211.05% 229.01% 415.62% 107.61% 89.96% 100.00%
NP 4,630 8,434 9,032 6,936 3,020 7,984 6,083 -16.65%
  QoQ % -45.10% -6.62% 30.22% 129.67% -62.17% 31.25% -
  Horiz. % 76.11% 138.65% 148.48% 114.02% 49.65% 131.25% 100.00%
NP to SH 3,450 7,017 7,728 6,362 2,098 6,912 5,400 -25.84%
  QoQ % -50.83% -9.20% 21.47% 203.24% -69.65% 28.00% -
  Horiz. % 63.89% 129.94% 143.11% 117.81% 38.85% 128.00% 100.00%
Tax Rate -17.51 % 19.79 % 20.00 % 37.14 % 26.00 % 10.00 % 13.95 % -
  QoQ % -188.48% -1.05% -46.15% 42.85% 160.00% -28.32% -
  Horiz. % -125.52% 141.86% 143.37% 266.24% 186.38% 71.68% 100.00%
Total Cost 68,318 91,433 95,646 113,055 63,713 75,929 73,620 -4.87%
  QoQ % -25.28% -4.40% -15.40% 77.44% -16.09% 3.14% -
  Horiz. % 92.80% 124.20% 129.92% 153.57% 86.54% 103.14% 100.00%
Net Worth 129,103 126,305 122,190 107,912 104,362 101,647 96,050 21.82%
  QoQ % 2.22% 3.37% 13.23% 3.40% 2.67% 5.83% -
  Horiz. % 134.41% 131.50% 127.21% 112.35% 108.65% 105.83% 100.00%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div - 1,619 - - - 1,604 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.89% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 23.08 % - % - % - % 23.22 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.40% 0.00% 0.00% 0.00% 100.00% -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 129,103 126,305 122,190 107,912 104,362 101,647 96,050 21.82%
  QoQ % 2.22% 3.37% 13.23% 3.40% 2.67% 5.83% -
  Horiz. % 134.41% 131.50% 127.21% 112.35% 108.65% 105.83% 100.00%
NOSH 108,490 107,953 107,184 107,912 107,589 106,996 75,630 27.22%
  QoQ % 0.50% 0.72% -0.68% 0.30% 0.55% 41.47% -
  Horiz. % 143.45% 142.74% 141.72% 142.68% 142.26% 141.47% 100.00%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 6.35 % 8.45 % 8.63 % 5.78 % 4.53 % 9.51 % 7.63 % -11.53%
  QoQ % -24.85% -2.09% 49.31% 27.59% -52.37% 24.64% -
  Horiz. % 83.22% 110.75% 113.11% 75.75% 59.37% 124.64% 100.00%
ROE 2.67 % 5.56 % 6.32 % 5.90 % 2.01 % 6.80 % 5.62 % -39.14%
  QoQ % -51.98% -12.03% 7.12% 193.53% -70.44% 21.00% -
  Horiz. % 47.51% 98.93% 112.46% 104.98% 35.77% 121.00% 100.00%
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 67.24 92.51 97.66 111.19 62.03 78.43 105.39 -25.91%
  QoQ % -27.32% -5.27% -12.17% 79.25% -20.91% -25.58% -
  Horiz. % 63.80% 87.78% 92.67% 105.50% 58.86% 74.42% 100.00%
EPS 3.18 6.50 7.21 3.88 1.95 6.46 7.14 -41.71%
  QoQ % -51.08% -9.85% 85.82% 98.97% -69.81% -9.52% -
  Horiz. % 44.54% 91.04% 100.98% 54.34% 27.31% 90.48% 100.00%
DPS 0.00 1.50 0.00 0.00 0.00 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.1900 1.1700 1.1400 1.0000 0.9700 0.9500 1.2700 -4.25%
  QoQ % 1.71% 2.63% 14.00% 3.09% 2.11% -25.20% -
  Horiz. % 93.70% 92.13% 89.76% 78.74% 76.38% 74.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 180,349
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 40.45 55.37 58.04 66.53 37.00 46.53 44.19 -5.73%
  QoQ % -26.95% -4.60% -12.76% 79.81% -20.48% 5.30% -
  Horiz. % 91.54% 125.30% 131.34% 150.55% 83.73% 105.30% 100.00%
EPS 1.91 3.89 4.29 3.53 1.16 3.83 2.99 -25.85%
  QoQ % -50.90% -9.32% 21.53% 204.31% -69.71% 28.09% -
  Horiz. % 63.88% 130.10% 143.48% 118.06% 38.80% 128.09% 100.00%
DPS 0.00 0.90 0.00 0.00 0.00 0.89 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 101.12% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.7159 0.7003 0.6775 0.5984 0.5787 0.5636 0.5326 21.82%
  QoQ % 2.23% 3.37% 13.22% 3.40% 2.68% 5.82% -
  Horiz. % 134.42% 131.49% 127.21% 112.35% 108.66% 105.82% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 1.8700 2.2300 2.5400 2.5900 1.7200 1.5200 1.6800 -
P/RPS 2.78 2.41 2.60 2.33 2.77 1.94 1.59 45.18%
  QoQ % 15.35% -7.31% 11.59% -15.88% 42.78% 22.01% -
  Horiz. % 174.84% 151.57% 163.52% 146.54% 174.21% 122.01% 100.00%
P/EPS 58.81 34.31 35.23 43.93 88.21 23.53 23.53 84.27%
  QoQ % 71.41% -2.61% -19.80% -50.20% 274.88% 0.00% -
  Horiz. % 249.94% 145.81% 149.72% 186.70% 374.88% 100.00% 100.00%
EY 1.70 2.91 2.84 2.28 1.13 4.25 4.25 -45.74%
  QoQ % -41.58% 2.46% 24.56% 101.77% -73.41% 0.00% -
  Horiz. % 40.00% 68.47% 66.82% 53.65% 26.59% 100.00% 100.00%
DY 0.00 0.67 0.00 0.00 0.00 0.99 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 67.68% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.57 1.91 2.23 2.59 1.77 1.60 1.32 12.27%
  QoQ % -17.80% -14.35% -13.90% 46.33% 10.62% 21.21% -
  Horiz. % 118.94% 144.70% 168.94% 196.21% 134.09% 121.21% 100.00%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 24/06/16 28/03/16 10/12/15 29/09/15 23/06/15 27/03/15 10/12/14 -
Price 1.4200 1.8600 2.6600 2.4400 2.1600 1.8800 1.6900 -
P/RPS 2.11 2.01 2.72 2.19 3.48 2.40 1.60 20.28%
  QoQ % 4.98% -26.10% 24.20% -37.07% 45.00% 50.00% -
  Horiz. % 131.87% 125.62% 170.00% 136.88% 217.50% 150.00% 100.00%
P/EPS 44.65 28.62 36.89 41.39 110.77 29.10 23.67 52.73%
  QoQ % 56.01% -22.42% -10.87% -62.63% 280.65% 22.94% -
  Horiz. % 188.64% 120.91% 155.85% 174.86% 467.98% 122.94% 100.00%
EY 2.24 3.49 2.71 2.42 0.90 3.44 4.22 -34.47%
  QoQ % -35.82% 28.78% 11.98% 168.89% -73.84% -18.48% -
  Horiz. % 53.08% 82.70% 64.22% 57.35% 21.33% 81.52% 100.00%
DY 0.00 0.81 0.00 0.00 0.00 0.80 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 101.25% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.19 1.59 2.33 2.44 2.23 1.98 1.33 -7.15%
  QoQ % -25.16% -31.76% -4.51% 9.42% 12.63% 48.87% -
  Horiz. % 89.47% 119.55% 175.19% 183.46% 167.67% 148.87% 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.
 


 

211  285  534  1167 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.070.00 
 EDEN-WB 0.11+0.105 
 MYEG 1.29+0.06 
 BORNOIL 0.06+0.005 
 HSI-C3Q 0.585+0.025 
 HSI-C3P 0.44+0.02 
 QES 0.265-0.015 
 NOVAMSC 0.180.00 
 FRONTKN 0.84+0.015 
 KRONO 0.795+0.04 
Partners & Brokers