Highlights

[PRLEXUS] YoY Quarter Result on 2014-01-31 [#2]

Stock [PRLEXUS]: PROLEXUS BHD
Announcement Date 21-Mar-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2014
Quarter 31-Jan-2014  [#2]
Profit Trend QoQ -     73.24%    YoY -     37.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 108,876 99,867 83,913 84,491 64,046 48,481 44,703 15.98%
  YoY % 9.02% 19.01% -0.68% 31.92% 32.11% 8.45% -
  Horiz. % 243.55% 223.40% 187.71% 189.01% 143.27% 108.45% 100.00%
PBT 12,673 10,515 8,871 10,172 5,766 3,578 1,372 44.80%
  YoY % 20.52% 18.53% -12.79% 76.41% 61.15% 160.79% -
  Horiz. % 923.69% 766.40% 646.57% 741.40% 420.26% 260.79% 100.00%
Tax -3,101 -2,081 -887 -2,782 -327 -150 -591 31.79%
  YoY % -49.01% -134.61% 68.12% -750.76% -118.00% 74.62% -
  Horiz. % 524.70% 352.12% 150.08% 470.73% 55.33% 25.38% 100.00%
NP 9,572 8,434 7,984 7,390 5,439 3,428 781 51.78%
  YoY % 13.49% 5.64% 8.04% 35.87% 58.66% 338.92% -
  Horiz. % 1,225.61% 1,079.90% 1,022.28% 946.22% 696.41% 438.92% 100.00%
NP to SH 7,648 7,017 6,912 6,720 4,889 2,927 994 40.46%
  YoY % 8.99% 1.52% 2.86% 37.45% 67.03% 194.47% -
  Horiz. % 769.42% 705.94% 695.37% 676.06% 491.85% 294.47% 100.00%
Tax Rate 24.47 % 19.79 % 10.00 % 27.35 % 5.67 % 4.19 % 43.08 % -8.99%
  YoY % 23.65% 97.90% -63.44% 382.36% 35.32% -90.27% -
  Horiz. % 56.80% 45.94% 23.21% 63.49% 13.16% 9.73% 100.00%
Total Cost 99,304 91,433 75,929 77,101 58,607 45,053 43,922 14.55%
  YoY % 8.61% 20.42% -1.52% 31.56% 30.08% 2.58% -
  Horiz. % 226.09% 208.17% 172.87% 175.54% 133.43% 102.58% 100.00%
Net Worth 227,557 126,305 101,647 80,758 72,144 56,064 46,605 30.22%
  YoY % 80.16% 24.26% 25.87% 11.94% 28.68% 20.30% -
  Horiz. % 488.27% 271.01% 218.10% 173.28% 154.80% 120.30% 100.00%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div - 1,619 1,604 - - - - -
  YoY % 0.00% 0.89% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.89% 100.00% - - - -
Div Payout % - % 23.08 % 23.22 % - % - % - % - % -
  YoY % 0.00% -0.60% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.40% 100.00% - - - -
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 227,557 126,305 101,647 80,758 72,144 56,064 46,605 30.22%
  YoY % 80.16% 24.26% 25.87% 11.94% 28.68% 20.30% -
  Horiz. % 488.27% 271.01% 218.10% 173.28% 154.80% 120.30% 100.00%
NOSH 171,096 107,953 106,996 74,090 35,021 36,405 36,410 29.39%
  YoY % 58.49% 0.89% 44.41% 111.56% -3.80% -0.01% -
  Horiz. % 469.91% 296.49% 293.86% 203.49% 96.19% 99.99% 100.00%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 8.79 % 8.45 % 9.51 % 8.75 % 8.49 % 7.07 % 1.75 % 30.83%
  YoY % 4.02% -11.15% 8.69% 3.06% 20.08% 304.00% -
  Horiz. % 502.29% 482.86% 543.43% 500.00% 485.14% 404.00% 100.00%
ROE 3.36 % 5.56 % 6.80 % 8.32 % 6.78 % 5.22 % 2.13 % 7.89%
  YoY % -39.57% -18.24% -18.27% 22.71% 29.89% 145.07% -
  Horiz. % 157.75% 261.03% 319.25% 390.61% 318.31% 245.07% 100.00%
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 63.63 92.51 78.43 114.04 182.88 133.17 122.78 -10.37%
  YoY % -31.22% 17.95% -31.23% -37.64% 37.33% 8.46% -
  Horiz. % 51.82% 75.35% 63.88% 92.88% 148.95% 108.46% 100.00%
EPS 4.47 6.50 6.46 9.07 13.96 8.04 2.73 8.56%
  YoY % -31.23% 0.62% -28.78% -35.03% 73.63% 194.51% -
  Horiz. % 163.74% 238.10% 236.63% 332.23% 511.36% 294.51% 100.00%
DPS 0.00 1.50 1.50 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% 100.00% - - - -
NAPS 1.3300 1.1700 0.9500 1.0900 2.0600 1.5400 1.2800 0.64%
  YoY % 13.68% 23.16% -12.84% -47.09% 33.77% 20.31% -
  Horiz. % 103.91% 91.41% 74.22% 85.16% 160.94% 120.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 180,349
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 60.37 55.37 46.53 46.85 35.51 26.88 24.79 15.98%
  YoY % 9.03% 19.00% -0.68% 31.93% 32.11% 8.43% -
  Horiz. % 243.53% 223.36% 187.70% 188.99% 143.24% 108.43% 100.00%
EPS 4.24 3.89 3.83 3.73 2.71 1.62 0.55 40.51%
  YoY % 9.00% 1.57% 2.68% 37.64% 67.28% 194.55% -
  Horiz. % 770.91% 707.27% 696.36% 678.18% 492.73% 294.55% 100.00%
DPS 0.00 0.90 0.89 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 1.12% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 101.12% 100.00% - - - -
NAPS 1.2618 0.7003 0.5636 0.4478 0.4000 0.3109 0.2584 30.22%
  YoY % 80.18% 24.25% 25.86% 11.95% 28.66% 20.32% -
  Horiz. % 488.31% 271.01% 218.11% 173.30% 154.80% 120.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 1.4100 2.2300 1.5200 1.0400 1.0700 0.4100 0.3100 -
P/RPS 2.22 2.41 1.94 0.91 0.59 0.31 0.25 43.85%
  YoY % -7.88% 24.23% 113.19% 54.24% 90.32% 24.00% -
  Horiz. % 888.00% 964.00% 776.00% 364.00% 236.00% 124.00% 100.00%
P/EPS 31.54 34.31 23.53 11.47 7.66 5.10 11.36 18.53%
  YoY % -8.07% 45.81% 105.14% 49.74% 50.20% -55.11% -
  Horiz. % 277.64% 302.02% 207.13% 100.97% 67.43% 44.89% 100.00%
EY 3.17 2.91 4.25 8.72 13.05 19.61 8.81 -15.65%
  YoY % 8.93% -31.53% -51.26% -33.18% -33.45% 122.59% -
  Horiz. % 35.98% 33.03% 48.24% 98.98% 148.13% 222.59% 100.00%
DY 0.00 0.67 0.99 0.00 0.00 0.00 0.00 -
  YoY % 0.00% -32.32% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 67.68% 100.00% - - - -
P/NAPS 1.06 1.91 1.60 0.95 0.52 0.27 0.24 28.06%
  YoY % -44.50% 19.37% 68.42% 82.69% 92.59% 12.50% -
  Horiz. % 441.67% 795.83% 666.67% 395.83% 216.67% 112.50% 100.00%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date - 28/03/16 27/03/15 21/03/14 26/03/13 30/03/12 28/03/11 -
Price 1.3800 1.8600 1.8800 1.1600 0.9100 0.6300 0.3200 -
P/RPS 2.17 2.01 2.40 1.02 0.50 0.47 0.26 42.38%
  YoY % 7.96% -16.25% 135.29% 104.00% 6.38% 80.77% -
  Horiz. % 834.62% 773.08% 923.08% 392.31% 192.31% 180.77% 100.00%
P/EPS 30.87 28.62 29.10 12.79 6.52 7.84 11.72 17.50%
  YoY % 7.86% -1.65% 127.52% 96.17% -16.84% -33.11% -
  Horiz. % 263.40% 244.20% 248.29% 109.13% 55.63% 66.89% 100.00%
EY 3.24 3.49 3.44 7.82 15.34 12.76 8.53 -14.89%
  YoY % -7.16% 1.45% -56.01% -49.02% 20.22% 49.59% -
  Horiz. % 37.98% 40.91% 40.33% 91.68% 179.84% 149.59% 100.00%
DY 0.00 0.81 0.80 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 1.25% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 101.25% 100.00% - - - -
P/NAPS 1.04 1.59 1.98 1.06 0.44 0.41 0.25 26.79%
  YoY % -34.59% -19.70% 86.79% 140.91% 7.32% 64.00% -
  Horiz. % 416.00% 636.00% 792.00% 424.00% 176.00% 164.00% 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