Highlights

[PRLEXUS] YoY Quarter Result on 2014-07-31 [#4]

Stock [PRLEXUS]: PROLEXUS BHD
Announcement Date 29-Sep-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2014
Quarter 31-Jul-2014  [#4]
Profit Trend QoQ -     155.70%    YoY -     32.84%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 90,392 125,244 119,991 89,717 75,304 49,757 57,172 7.93%
  YoY % -27.83% 4.38% 33.74% 19.14% 51.34% -12.97% -
  Horiz. % 158.11% 219.07% 209.88% 156.92% 131.71% 87.03% 100.00%
PBT 11,517 14,941 11,034 7,172 6,648 2,028 2,213 31.61%
  YoY % -22.92% 35.41% 53.85% 7.88% 227.81% -8.36% -
  Horiz. % 520.42% 675.15% 498.60% 324.08% 300.41% 91.64% 100.00%
Tax -3,330 -3,790 -4,098 -812 -1,822 474 685 -
  YoY % 12.14% 7.52% -404.68% 55.43% -484.39% -30.80% -
  Horiz. % -486.13% -553.28% -598.25% -118.54% -265.99% 69.20% 100.00%
NP 8,187 11,151 6,936 6,360 4,826 2,502 2,898 18.88%
  YoY % -26.58% 60.77% 9.06% 31.79% 92.89% -13.66% -
  Horiz. % 282.51% 384.78% 239.34% 219.46% 166.53% 86.34% 100.00%
NP to SH 7,103 10,154 6,362 5,720 4,306 2,041 2,678 17.64%
  YoY % -30.05% 59.60% 11.22% 32.84% 110.98% -23.79% -
  Horiz. % 265.24% 379.16% 237.57% 213.59% 160.79% 76.21% 100.00%
Tax Rate 28.91 % 25.37 % 37.14 % 11.32 % 27.41 % -23.37 % -30.95 % -
  YoY % 13.95% -31.69% 228.09% -58.70% 217.29% 24.49% -
  Horiz. % -93.41% -81.97% -120.00% -36.58% -88.56% 75.51% 100.00%
Total Cost 82,205 114,093 113,055 83,357 70,478 47,255 54,274 7.16%
  YoY % -27.95% 0.92% 35.63% 18.27% 49.14% -12.93% -
  Horiz. % 151.46% 210.22% 208.30% 153.59% 129.86% 87.07% 100.00%
Net Worth 216,178 190,590 107,912 74,569 83,686 61,972 51,026 27.18%
  YoY % 13.43% 76.62% 44.72% -10.90% 35.04% 21.45% -
  Horiz. % 423.66% 373.51% 211.48% 146.14% 164.01% 121.45% 100.00%
Dividend
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 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
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 216,178 190,590 107,912 74,569 83,686 61,972 51,026 27.18%
  YoY % 13.43% 76.62% 44.72% -10.90% 35.04% 21.45% -
  Horiz. % 423.66% 373.51% 211.48% 146.14% 164.01% 121.45% 100.00%
NOSH 171,570 165,730 107,912 74,569 36,866 37,109 36,189 29.58%
  YoY % 3.52% 53.58% 44.72% 102.27% -0.65% 2.54% -
  Horiz. % 474.09% 457.96% 298.19% 206.05% 101.87% 102.54% 100.00%
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 9.06 % 8.90 % 5.78 % 7.09 % 6.41 % 5.03 % 5.07 % 10.15%
  YoY % 1.80% 53.98% -18.48% 10.61% 27.44% -0.79% -
  Horiz. % 178.70% 175.54% 114.00% 139.84% 126.43% 99.21% 100.00%
ROE 3.29 % 5.33 % 5.90 % 7.67 % 5.15 % 3.29 % 5.25 % -7.49%
  YoY % -38.27% -9.66% -23.08% 48.93% 56.53% -37.33% -
  Horiz. % 62.67% 101.52% 112.38% 146.10% 98.10% 62.67% 100.00%
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 52.69 75.57 111.19 120.31 204.26 134.08 157.98 -16.71%
  YoY % -30.28% -32.04% -7.58% -41.10% 52.34% -15.13% -
  Horiz. % 33.35% 47.84% 70.38% 76.16% 129.29% 84.87% 100.00%
EPS 4.14 6.86 3.88 5.43 11.68 5.50 7.40 -9.22%
  YoY % -39.65% 76.80% -28.55% -53.51% 112.36% -25.68% -
  Horiz. % 55.95% 92.70% 52.43% 73.38% 157.84% 74.32% 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 1.2600 1.1500 1.0000 1.0000 2.2700 1.6700 1.4100 -1.86%
  YoY % 9.57% 15.00% 0.00% -55.95% 35.93% 18.44% -
  Horiz. % 89.36% 81.56% 70.92% 70.92% 160.99% 118.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 180,349
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 50.12 69.45 66.53 49.75 41.75 27.59 31.70 7.93%
  YoY % -27.83% 4.39% 33.73% 19.16% 51.32% -12.97% -
  Horiz. % 158.11% 219.09% 209.87% 156.94% 131.70% 87.03% 100.00%
EPS 3.94 5.63 3.53 3.17 2.39 1.13 1.48 17.71%
  YoY % -30.02% 59.49% 11.36% 32.64% 111.50% -23.65% -
  Horiz. % 266.22% 380.41% 238.51% 214.19% 161.49% 76.35% 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 1.1987 1.0568 0.5984 0.4135 0.4640 0.3436 0.2829 27.18%
  YoY % 13.43% 76.60% 44.72% -10.88% 35.04% 21.46% -
  Horiz. % 423.72% 373.56% 211.52% 146.16% 164.02% 121.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 1.2800 1.4800 2.5900 1.5200 1.9400 0.8100 0.3400 -
P/RPS 2.43 1.96 2.33 1.26 0.95 0.60 0.22 49.18%
  YoY % 23.98% -15.88% 84.92% 32.63% 58.33% 172.73% -
  Horiz. % 1,104.55% 890.91% 1,059.09% 572.73% 431.82% 272.73% 100.00%
P/EPS 30.92 24.16 43.93 19.82 16.61 14.73 4.59 37.39%
  YoY % 27.98% -45.00% 121.64% 19.33% 12.76% 220.92% -
  Horiz. % 673.64% 526.36% 957.08% 431.81% 361.87% 320.92% 100.00%
EY 3.23 4.14 2.28 5.05 6.02 6.79 21.76 -27.21%
  YoY % -21.98% 81.58% -54.85% -16.11% -11.34% -68.80% -
  Horiz. % 14.84% 19.03% 10.48% 23.21% 27.67% 31.20% 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 1.02 1.29 2.59 1.52 0.85 0.49 0.24 27.24%
  YoY % -20.93% -50.19% 70.39% 78.82% 73.47% 104.17% -
  Horiz. % 425.00% 537.50% 1,079.17% 633.33% 354.17% 204.17% 100.00%
Price Multiplier on Announcement Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 29/09/17 29/09/16 29/09/15 29/09/14 26/09/13 25/09/12 23/09/11 -
Price 1.1500 1.4900 2.4400 1.6300 1.0600 0.8600 0.3400 -
P/RPS 2.18 1.97 2.19 1.35 0.52 0.64 0.22 46.51%
  YoY % 10.66% -10.05% 62.22% 159.62% -18.75% 190.91% -
  Horiz. % 990.91% 895.45% 995.45% 613.64% 236.36% 290.91% 100.00%
P/EPS 27.78 24.32 41.39 21.25 9.08 15.64 4.59 34.96%
  YoY % 14.23% -41.24% 94.78% 134.03% -41.94% 240.74% -
  Horiz. % 605.23% 529.85% 901.74% 462.96% 197.82% 340.74% 100.00%
EY 3.60 4.11 2.42 4.71 11.02 6.40 21.76 -25.89%
  YoY % -12.41% 69.83% -48.62% -57.26% 72.19% -70.59% -
  Horiz. % 16.54% 18.89% 11.12% 21.65% 50.64% 29.41% 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 0.91 1.30 2.44 1.63 0.47 0.51 0.24 24.85%
  YoY % -30.00% -46.72% 49.69% 246.81% -7.84% 112.50% -
  Horiz. % 379.17% 541.67% 1,016.67% 679.17% 195.83% 212.50% 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.
 


 

349  392  549  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.07-0.005 
 HIBISCS 0.98+0.04 
 IWCITY 0.85+0.08 
 HSI-C3Q 0.56+0.06 
 HSI-C3P 0.42+0.055 
 FRONTKN 0.825+0.07 
 KEYASIC 0.235+0.005 
 MYEG 1.23+0.03 
 XDL 0.205+0.02 
 SAPNRG 0.580.00 
Partners & Brokers