Highlights

[PRLEXUS] YoY Quarter Result on 2017-04-30 [#3]

Stock [PRLEXUS]: PROLEXUS BHD
Announcement Date 30-Jun-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2017
Quarter 30-Apr-2017  [#3]
Profit Trend QoQ -     -79.22%    YoY -     -53.94%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 61,719 72,948 66,733 53,345 46,895 44,630 43,187 6.13%
  YoY % -15.39% 9.31% 25.10% 13.75% 5.08% 3.34% -
  Horiz. % 142.91% 168.91% 154.52% 123.52% 108.59% 103.34% 100.00%
PBT 3,414 3,940 4,081 1,611 2,810 2,910 2,165 7.88%
  YoY % -13.35% -3.46% 153.32% -42.67% -3.44% 34.41% -
  Horiz. % 157.69% 181.99% 188.50% 74.41% 129.79% 134.41% 100.00%
Tax -1,251 690 -1,061 840 -33 -150 -530 15.37%
  YoY % -281.30% 165.03% -226.31% 2,645.45% 78.00% 71.70% -
  Horiz. % 236.04% -130.19% 200.19% -158.49% 6.23% 28.30% 100.00%
NP 2,163 4,630 3,020 2,451 2,777 2,760 1,635 4.77%
  YoY % -53.28% 53.31% 23.22% -11.74% 0.62% 68.81% -
  Horiz. % 132.29% 283.18% 184.71% 149.91% 169.85% 168.81% 100.00%
NP to SH 1,589 3,450 2,098 2,237 2,708 2,575 1,814 -2.18%
  YoY % -53.94% 64.44% -6.21% -17.39% 5.17% 41.95% -
  Horiz. % 87.60% 190.19% 115.66% 123.32% 149.28% 141.95% 100.00%
Tax Rate 36.64 % -17.51 % 26.00 % -52.14 % 1.17 % 5.15 % 24.48 % 6.95%
  YoY % 309.25% -167.35% 149.87% -4,556.41% -77.28% -78.96% -
  Horiz. % 149.67% -71.53% 106.21% -212.99% 4.78% 21.04% 100.00%
Total Cost 59,556 68,318 63,713 50,894 44,118 41,870 41,552 6.18%
  YoY % -12.83% 7.23% 25.19% 15.36% 5.37% 0.77% -
  Horiz. % 143.33% 164.42% 153.33% 122.48% 106.18% 100.77% 100.00%
Net Worth 232,369 129,103 104,362 83,237 78,108 59,025 48,810 29.67%
  YoY % 79.99% 23.71% 25.38% 6.57% 32.33% 20.93% -
  Horiz. % 476.07% 264.50% 213.81% 170.53% 160.02% 120.93% 100.00%
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div 2,135 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 134.41 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 232,369 129,103 104,362 83,237 78,108 59,025 48,810 29.67%
  YoY % 79.99% 23.71% 25.38% 6.57% 32.33% 20.93% -
  Horiz. % 476.07% 264.50% 213.81% 170.53% 160.02% 120.93% 100.00%
NOSH 170,860 108,490 107,589 74,318 36,843 36,891 36,425 29.35%
  YoY % 57.49% 0.84% 44.77% 101.71% -0.13% 1.28% -
  Horiz. % 469.07% 297.84% 295.37% 204.03% 101.15% 101.28% 100.00%
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 3.50 % 6.35 % 4.53 % 4.59 % 5.92 % 6.18 % 3.79 % -1.32%
  YoY % -44.88% 40.18% -1.31% -22.47% -4.21% 63.06% -
  Horiz. % 92.35% 167.55% 119.53% 121.11% 156.20% 163.06% 100.00%
ROE 0.68 % 2.67 % 2.01 % 2.69 % 3.47 % 4.36 % 3.72 % -24.65%
  YoY % -74.53% 32.84% -25.28% -22.48% -20.41% 17.20% -
  Horiz. % 18.28% 71.77% 54.03% 72.31% 93.28% 117.20% 100.00%
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 36.12 67.24 62.03 71.78 127.28 120.98 118.56 -17.96%
  YoY % -46.28% 8.40% -13.58% -43.60% 5.21% 2.04% -
  Horiz. % 30.47% 56.71% 52.32% 60.54% 107.35% 102.04% 100.00%
EPS 0.93 3.18 1.95 3.01 7.35 6.98 4.98 -24.38%
  YoY % -70.75% 63.08% -35.22% -59.05% 5.30% 40.16% -
  Horiz. % 18.67% 63.86% 39.16% 60.44% 147.59% 140.16% 100.00%
DPS 1.25 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. % 100.00% - - - - - -
NAPS 1.3600 1.1900 0.9700 1.1200 2.1200 1.6000 1.3400 0.25%
  YoY % 14.29% 22.68% -13.39% -47.17% 32.50% 19.40% -
  Horiz. % 101.49% 88.81% 72.39% 83.58% 158.21% 119.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 180,053
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 34.28 40.51 37.06 29.63 26.05 24.79 23.99 6.12%
  YoY % -15.38% 9.31% 25.08% 13.74% 5.08% 3.33% -
  Horiz. % 142.89% 168.86% 154.48% 123.51% 108.59% 103.33% 100.00%
EPS 0.88 1.92 1.17 1.24 1.50 1.43 1.01 -2.27%
  YoY % -54.17% 64.10% -5.65% -17.33% 4.90% 41.58% -
  Horiz. % 87.13% 190.10% 115.84% 122.77% 148.51% 141.58% 100.00%
DPS 1.19 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. % 100.00% - - - - - -
NAPS 1.2906 0.7170 0.5796 0.4623 0.4338 0.3278 0.2711 29.67%
  YoY % 80.00% 23.71% 25.37% 6.57% 32.34% 20.91% -
  Horiz. % 476.06% 264.48% 213.80% 170.53% 160.01% 120.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 1.4900 1.8700 1.7200 1.4000 1.3200 0.6200 0.3300 -
P/RPS 4.12 2.78 2.77 1.95 1.04 0.51 0.28 56.48%
  YoY % 48.20% 0.36% 42.05% 87.50% 103.92% 82.14% -
  Horiz. % 1,471.43% 992.86% 989.29% 696.43% 371.43% 182.14% 100.00%
P/EPS 160.22 58.81 88.21 46.51 17.96 8.88 6.63 69.95%
  YoY % 172.44% -33.33% 89.66% 158.96% 102.25% 33.94% -
  Horiz. % 2,416.59% 887.03% 1,330.47% 701.51% 270.89% 133.94% 100.00%
EY 0.62 1.70 1.13 2.15 5.57 11.26 15.09 -41.23%
  YoY % -63.53% 50.44% -47.44% -61.40% -50.53% -25.38% -
  Horiz. % 4.11% 11.27% 7.49% 14.25% 36.91% 74.62% 100.00%
DY 0.84 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. % 100.00% - - - - - -
P/NAPS 1.10 1.57 1.77 1.25 0.62 0.39 0.25 27.98%
  YoY % -29.94% -11.30% 41.60% 101.61% 58.97% 56.00% -
  Horiz. % 440.00% 628.00% 708.00% 500.00% 248.00% 156.00% 100.00%
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 30/06/17 24/06/16 23/06/15 23/06/14 24/06/13 26/06/12 27/06/11 -
Price 1.5500 1.4200 2.1600 1.8100 2.1000 0.6300 0.3100 -
P/RPS 4.29 2.11 3.48 2.52 1.65 0.52 0.26 59.49%
  YoY % 103.32% -39.37% 38.10% 52.73% 217.31% 100.00% -
  Horiz. % 1,650.00% 811.54% 1,338.46% 969.23% 634.62% 200.00% 100.00%
P/EPS 166.67 44.65 110.77 60.13 28.57 9.03 6.22 72.90%
  YoY % 273.28% -59.69% 84.22% 110.47% 216.39% 45.18% -
  Horiz. % 2,679.58% 717.85% 1,780.87% 966.72% 459.32% 145.18% 100.00%
EY 0.60 2.24 0.90 1.66 3.50 11.08 16.06 -42.15%
  YoY % -73.21% 148.89% -45.78% -52.57% -68.41% -31.01% -
  Horiz. % 3.74% 13.95% 5.60% 10.34% 21.79% 68.99% 100.00%
DY 0.81 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. % 100.00% - - - - - -
P/NAPS 1.14 1.19 2.23 1.62 0.99 0.39 0.23 30.54%
  YoY % -4.20% -46.64% 37.65% 63.64% 153.85% 69.57% -
  Horiz. % 495.65% 517.39% 969.57% 704.35% 430.43% 169.57% 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.
 


 

1855 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.280.00 
 KOTRA 1.800.00 
 PALETTE 0.3650.00 
 PINEAPP 0.420.00 
 PUC 0.2050.00 
 WILLOW 1.060.00 
 IRIS 0.160.00 
 VS-CQ 0.300.00 
 PMETAL-CV 0.430.00 
 BTECH 0.300.00 
Partners & Brokers