Highlights

[PRLEXUS] YoY Quarter Result on 2018-04-30 [#3]

Stock [PRLEXUS]: PROLEXUS BHD
Announcement Date 29-Jun-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2018
Quarter 30-Apr-2018  [#3]
Profit Trend QoQ -     -88.73%    YoY -     -68.97%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 70,045 61,719 72,948 66,733 53,345 46,895 44,630 7.80%
  YoY % 13.49% -15.39% 9.31% 25.10% 13.75% 5.08% -
  Horiz. % 156.95% 138.29% 163.45% 149.52% 119.53% 105.08% 100.00%
PBT 1,426 3,414 3,940 4,081 1,611 2,810 2,910 -11.20%
  YoY % -58.23% -13.35% -3.46% 153.32% -42.67% -3.44% -
  Horiz. % 49.00% 117.32% 135.40% 140.24% 55.36% 96.56% 100.00%
Tax -560 -1,251 690 -1,061 840 -33 -150 24.54%
  YoY % 55.24% -281.30% 165.03% -226.31% 2,645.45% 78.00% -
  Horiz. % 373.33% 834.00% -460.00% 707.33% -560.00% 22.00% 100.00%
NP 866 2,163 4,630 3,020 2,451 2,777 2,760 -17.56%
  YoY % -59.96% -53.28% 53.31% 23.22% -11.74% 0.62% -
  Horiz. % 31.38% 78.37% 167.75% 109.42% 88.80% 100.62% 100.00%
NP to SH 493 1,589 3,450 2,098 2,237 2,708 2,575 -24.07%
  YoY % -68.97% -53.94% 64.44% -6.21% -17.39% 5.17% -
  Horiz. % 19.15% 61.71% 133.98% 81.48% 86.87% 105.17% 100.00%
Tax Rate 39.27 % 36.64 % -17.51 % 26.00 % -52.14 % 1.17 % 5.15 % 40.27%
  YoY % 7.18% 309.25% -167.35% 149.87% -4,556.41% -77.28% -
  Horiz. % 762.52% 711.46% -340.00% 504.85% -1,012.43% 22.72% 100.00%
Total Cost 69,179 59,556 68,318 63,713 50,894 44,118 41,870 8.72%
  YoY % 16.16% -12.83% 7.23% 25.19% 15.36% 5.37% -
  Horiz. % 165.22% 142.24% 163.17% 152.17% 121.55% 105.37% 100.00%
Net Worth 222,492 232,369 129,103 104,362 83,237 78,108 59,025 24.74%
  YoY % -4.25% 79.99% 23.71% 25.38% 6.57% 32.33% -
  Horiz. % 376.94% 393.68% 218.72% 176.81% 141.02% 132.33% 100.00%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div - 2,135 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 134.41 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 222,492 232,369 129,103 104,362 83,237 78,108 59,025 24.74%
  YoY % -4.25% 79.99% 23.71% 25.38% 6.57% 32.33% -
  Horiz. % 376.94% 393.68% 218.72% 176.81% 141.02% 132.33% 100.00%
NOSH 173,822 170,860 108,490 107,589 74,318 36,843 36,891 29.46%
  YoY % 1.73% 57.49% 0.84% 44.77% 101.71% -0.13% -
  Horiz. % 471.18% 463.15% 294.08% 291.64% 201.45% 99.87% 100.00%
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin 1.24 % 3.50 % 6.35 % 4.53 % 4.59 % 5.92 % 6.18 % -23.48%
  YoY % -64.57% -44.88% 40.18% -1.31% -22.47% -4.21% -
  Horiz. % 20.06% 56.63% 102.75% 73.30% 74.27% 95.79% 100.00%
ROE 0.22 % 0.68 % 2.67 % 2.01 % 2.69 % 3.47 % 4.36 % -39.20%
  YoY % -67.65% -74.53% 32.84% -25.28% -22.48% -20.41% -
  Horiz. % 5.05% 15.60% 61.24% 46.10% 61.70% 79.59% 100.00%
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 40.30 36.12 67.24 62.03 71.78 127.28 120.98 -16.73%
  YoY % 11.57% -46.28% 8.40% -13.58% -43.60% 5.21% -
  Horiz. % 33.31% 29.86% 55.58% 51.27% 59.33% 105.21% 100.00%
EPS 0.28 0.93 3.18 1.95 3.01 7.35 6.98 -41.48%
  YoY % -69.89% -70.75% 63.08% -35.22% -59.05% 5.30% -
  Horiz. % 4.01% 13.32% 45.56% 27.94% 43.12% 105.30% 100.00%
DPS 0.00 1.25 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.2800 1.3600 1.1900 0.9700 1.1200 2.1200 1.6000 -3.65%
  YoY % -5.88% 14.29% 22.68% -13.39% -47.17% 32.50% -
  Horiz. % 80.00% 85.00% 74.38% 60.62% 70.00% 132.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 180,347
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 38.84 34.22 40.45 37.00 29.58 26.00 24.75 7.80%
  YoY % 13.50% -15.40% 9.32% 25.08% 13.77% 5.05% -
  Horiz. % 156.93% 138.26% 163.43% 149.49% 119.52% 105.05% 100.00%
EPS 0.27 0.88 1.91 1.16 1.24 1.50 1.43 -24.25%
  YoY % -69.32% -53.93% 64.66% -6.45% -17.33% 4.90% -
  Horiz. % 18.88% 61.54% 133.57% 81.12% 86.71% 104.90% 100.00%
DPS 0.00 1.18 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.2337 1.2885 0.7159 0.5787 0.4615 0.4331 0.3273 24.74%
  YoY % -4.25% 79.98% 23.71% 25.40% 6.56% 32.33% -
  Horiz. % 376.93% 393.68% 218.73% 176.81% 141.00% 132.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 0.6950 1.4900 1.8700 1.7200 1.4000 1.3200 0.6200 -
P/RPS 1.72 4.12 2.78 2.77 1.95 1.04 0.51 22.45%
  YoY % -58.25% 48.20% 0.36% 42.05% 87.50% 103.92% -
  Horiz. % 337.25% 807.84% 545.10% 543.14% 382.35% 203.92% 100.00%
P/EPS 245.04 160.22 58.81 88.21 46.51 17.96 8.88 73.79%
  YoY % 52.94% 172.44% -33.33% 89.66% 158.96% 102.25% -
  Horiz. % 2,759.46% 1,804.28% 662.27% 993.36% 523.76% 202.25% 100.00%
EY 0.41 0.62 1.70 1.13 2.15 5.57 11.26 -42.41%
  YoY % -33.87% -63.53% 50.44% -47.44% -61.40% -50.53% -
  Horiz. % 3.64% 5.51% 15.10% 10.04% 19.09% 49.47% 100.00%
DY 0.00 0.84 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.54 1.10 1.57 1.77 1.25 0.62 0.39 5.57%
  YoY % -50.91% -29.94% -11.30% 41.60% 101.61% 58.97% -
  Horiz. % 138.46% 282.05% 402.56% 453.85% 320.51% 158.97% 100.00%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 29/06/18 30/06/17 24/06/16 23/06/15 23/06/14 24/06/13 26/06/12 -
Price 0.7000 1.5500 1.4200 2.1600 1.8100 2.1000 0.6300 -
P/RPS 1.74 4.29 2.11 3.48 2.52 1.65 0.52 22.29%
  YoY % -59.44% 103.32% -39.37% 38.10% 52.73% 217.31% -
  Horiz. % 334.62% 825.00% 405.77% 669.23% 484.62% 317.31% 100.00%
P/EPS 246.81 166.67 44.65 110.77 60.13 28.57 9.03 73.51%
  YoY % 48.08% 273.28% -59.69% 84.22% 110.47% 216.39% -
  Horiz. % 2,733.22% 1,845.74% 494.46% 1,226.69% 665.89% 316.39% 100.00%
EY 0.41 0.60 2.24 0.90 1.66 3.50 11.08 -42.26%
  YoY % -31.67% -73.21% 148.89% -45.78% -52.57% -68.41% -
  Horiz. % 3.70% 5.42% 20.22% 8.12% 14.98% 31.59% 100.00%
DY 0.00 0.81 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.55 1.14 1.19 2.23 1.62 0.99 0.39 5.89%
  YoY % -51.75% -4.20% -46.64% 37.65% 63.64% 153.85% -
  Horiz. % 141.03% 292.31% 305.13% 571.79% 415.38% 253.85% 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.
 


 

496  251  555  907 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 REVENUE 0.625+0.255 
 PWORTH 0.09+0.015 
 SAPNRG 0.60+0.005 
 APFT 0.02-0.01 
 HSI-H4I 0.695+0.04 
 KEYASIC 0.21-0.005 
 HSI-C3O 0.445-0.025 
 NOVAMSC 0.175-0.005 
 MYEG 1.010.00 
 UCREST 0.375+0.005 
Partners & Brokers