Highlights

[PRLEXUS] YoY Quarter Result on 2010-04-30 [#3]

Stock [PRLEXUS]: PROLEXUS BHD
Announcement Date 28-Jun-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2010
Quarter 30-Apr-2010  [#3]
Profit Trend QoQ -     16.35%    YoY -     -1.71%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 46,895 44,630 43,187 30,604 30,423 40,297 41,158 2.20%
  YoY % 5.08% 3.34% 41.12% 0.59% -24.50% -2.09% -
  Horiz. % 113.94% 108.44% 104.93% 74.36% 73.92% 97.91% 100.00%
PBT 2,810 2,910 2,165 1,559 880 762 -1,579 -
  YoY % -3.44% 34.41% 38.87% 77.16% 15.49% 148.26% -
  Horiz. % -177.96% -184.29% -137.11% -98.73% -55.73% -48.26% 100.00%
Tax -33 -150 -530 -522 -51 -60 0 -
  YoY % 78.00% 71.70% -1.53% -923.53% 15.00% 0.00% -
  Horiz. % 55.00% 250.00% 883.33% 870.00% 85.00% 100.00% -
NP 2,777 2,760 1,635 1,037 829 702 -1,579 -
  YoY % 0.62% 68.81% 57.67% 25.09% 18.09% 144.46% -
  Horiz. % -175.87% -174.79% -103.55% -65.67% -52.50% -44.46% 100.00%
NP to SH 2,708 2,575 1,814 1,267 1,289 686 -1,517 -
  YoY % 5.17% 41.95% 43.17% -1.71% 87.90% 145.22% -
  Horiz. % -178.51% -169.74% -119.58% -83.52% -84.97% -45.22% 100.00%
Tax Rate 1.17 % 5.15 % 24.48 % 33.48 % 5.80 % 7.87 % - % -
  YoY % -77.28% -78.96% -26.88% 477.24% -26.30% 0.00% -
  Horiz. % 14.87% 65.44% 311.05% 425.41% 73.70% 100.00% -
Total Cost 44,118 41,870 41,552 29,567 29,594 39,595 42,737 0.53%
  YoY % 5.37% 0.77% 40.54% -0.09% -25.26% -7.35% -
  Horiz. % 103.23% 97.97% 97.23% 69.18% 69.25% 92.65% 100.00%
Net Worth 78,108 59,025 48,810 40,777 36,048 38,313 39,008 12.26%
  YoY % 32.33% 20.93% 19.70% 13.12% -5.91% -1.78% -
  Horiz. % 200.23% 151.31% 125.13% 104.53% 92.41% 98.22% 100.00%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 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
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 78,108 59,025 48,810 40,777 36,048 38,313 39,008 12.26%
  YoY % 32.33% 20.93% 19.70% 13.12% -5.91% -1.78% -
  Horiz. % 200.23% 151.31% 125.13% 104.53% 92.41% 98.22% 100.00%
NOSH 36,843 36,891 36,425 36,408 36,412 36,489 36,119 0.33%
  YoY % -0.13% 1.28% 0.05% -0.01% -0.21% 1.03% -
  Horiz. % 102.01% 102.14% 100.85% 100.80% 100.81% 101.03% 100.00%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 5.92 % 6.18 % 3.79 % 3.39 % 2.72 % 1.74 % -3.84 % -
  YoY % -4.21% 63.06% 11.80% 24.63% 56.32% 145.31% -
  Horiz. % -154.17% -160.94% -98.70% -88.28% -70.83% -45.31% 100.00%
ROE 3.47 % 4.36 % 3.72 % 3.11 % 3.58 % 1.79 % -3.89 % -
  YoY % -20.41% 17.20% 19.61% -13.13% 100.00% 146.02% -
  Horiz. % -89.20% -112.08% -95.63% -79.95% -92.03% -46.02% 100.00%
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 127.28 120.98 118.56 84.06 83.55 110.43 113.95 1.86%
  YoY % 5.21% 2.04% 41.04% 0.61% -24.34% -3.09% -
  Horiz. % 111.70% 106.17% 104.05% 73.77% 73.32% 96.91% 100.00%
EPS 7.35 6.98 4.98 3.48 3.54 1.88 -4.20 -
  YoY % 5.30% 40.16% 43.10% -1.69% 88.30% 144.76% -
  Horiz. % -175.00% -166.19% -118.57% -82.86% -84.29% -44.76% 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 2.1200 1.6000 1.3400 1.1200 0.9900 1.0500 1.0800 11.89%
  YoY % 32.50% 19.40% 19.64% 13.13% -5.71% -2.78% -
  Horiz. % 196.30% 148.15% 124.07% 103.70% 91.67% 97.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 180,349
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 26.00 24.75 23.95 16.97 16.87 22.34 22.82 2.20%
  YoY % 5.05% 3.34% 41.13% 0.59% -24.49% -2.10% -
  Horiz. % 113.94% 108.46% 104.95% 74.36% 73.93% 97.90% 100.00%
EPS 1.50 1.43 1.01 0.70 0.71 0.38 -0.84 -
  YoY % 4.90% 41.58% 44.29% -1.41% 86.84% 145.24% -
  Horiz. % -178.57% -170.24% -120.24% -83.33% -84.52% -45.24% 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 0.4331 0.3273 0.2706 0.2261 0.1999 0.2124 0.2163 12.26%
  YoY % 32.33% 20.95% 19.68% 13.11% -5.89% -1.80% -
  Horiz. % 200.23% 151.32% 125.10% 104.53% 92.42% 98.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 1.3200 0.6200 0.3300 0.3900 0.2800 0.2800 0.4000 -
P/RPS 1.04 0.51 0.28 0.46 0.34 0.25 0.35 19.88%
  YoY % 103.92% 82.14% -39.13% 35.29% 36.00% -28.57% -
  Horiz. % 297.14% 145.71% 80.00% 131.43% 97.14% 71.43% 100.00%
P/EPS 17.96 8.88 6.63 11.21 7.91 14.89 -9.52 -
  YoY % 102.25% 33.94% -40.86% 41.72% -46.88% 256.41% -
  Horiz. % -188.66% -93.28% -69.64% -117.75% -83.09% -156.41% 100.00%
EY 5.57 11.26 15.09 8.92 12.64 6.71 -10.50 -
  YoY % -50.53% -25.38% 69.17% -29.43% 88.38% 163.90% -
  Horiz. % -53.05% -107.24% -143.71% -84.95% -120.38% -63.90% 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 0.62 0.39 0.25 0.35 0.28 0.27 0.37 8.98%
  YoY % 58.97% 56.00% -28.57% 25.00% 3.70% -27.03% -
  Horiz. % 167.57% 105.41% 67.57% 94.59% 75.68% 72.97% 100.00%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 24/06/13 26/06/12 27/06/11 28/06/10 29/06/09 23/06/08 29/06/07 -
Price 2.1000 0.6300 0.3100 0.4000 0.2500 0.2800 0.7000 -
P/RPS 1.65 0.52 0.26 0.48 0.30 0.25 0.61 18.02%
  YoY % 217.31% 100.00% -45.83% 60.00% 20.00% -59.02% -
  Horiz. % 270.49% 85.25% 42.62% 78.69% 49.18% 40.98% 100.00%
P/EPS 28.57 9.03 6.22 11.49 7.06 14.89 -16.67 -
  YoY % 216.39% 45.18% -45.87% 62.75% -52.59% 189.32% -
  Horiz. % -171.39% -54.17% -37.31% -68.93% -42.35% -89.32% 100.00%
EY 3.50 11.08 16.06 8.70 14.16 6.71 -6.00 -
  YoY % -68.41% -31.01% 84.60% -38.56% 111.03% 211.83% -
  Horiz. % -58.33% -184.67% -267.67% -145.00% -236.00% -111.83% 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 0.99 0.39 0.23 0.36 0.25 0.27 0.65 7.26%
  YoY % 153.85% 69.57% -36.11% 44.00% -7.41% -58.46% -
  Horiz. % 152.31% 60.00% 35.38% 55.38% 38.46% 41.54% 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.
 


 

381  397  542  561 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 QES 0.265+0.02 
 INARI 2.28-0.12 
 HSI-C3P 0.365-0.005 
 EURO 0.235+0.025 
 MRCB 0.83-0.005 
 KAB 0.285+0.03 
 AAX 0.355+0.005 
 LIONIND 1.18-0.05 
 HSI-C3O 0.2650.00 
 MYEG 1.20-0.02 
Partners & Brokers