Highlights

[PRLEXUS] QoQ Quarter Result on 2017-01-31 [#2]

Stock [PRLEXUS]: PROLEXUS BHD
Announcement Date 27-Mar-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2017
Quarter 31-Jan-2017  [#2]
Profit Trend QoQ -     18.76%    YoY -     8.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 65,333 90,392 61,719 108,876 87,523 125,244 72,948 -7.07%
  QoQ % -27.72% 46.46% -43.31% 24.40% -30.12% 71.69% -
  Horiz. % 89.56% 123.91% 84.61% 149.25% 119.98% 171.69% 100.00%
PBT 3,780 11,517 3,414 12,673 8,936 14,941 3,940 -2.72%
  QoQ % -67.18% 237.35% -73.06% 41.82% -40.19% 279.21% -
  Horiz. % 95.94% 292.31% 86.65% 321.65% 226.80% 379.21% 100.00%
Tax -510 -3,330 -1,251 -3,101 -1,461 -3,790 690 -
  QoQ % 84.68% -166.19% 59.66% -112.25% 61.45% -649.28% -
  Horiz. % -73.91% -482.61% -181.30% -449.42% -211.74% -549.28% 100.00%
NP 3,270 8,187 2,163 9,572 7,475 11,151 4,630 -20.64%
  QoQ % -60.06% 278.50% -77.40% 28.05% -32.97% 140.84% -
  Horiz. % 70.63% 176.83% 46.72% 206.74% 161.45% 240.84% 100.00%
NP to SH 2,342 7,103 1,589 7,648 6,440 10,154 3,450 -22.70%
  QoQ % -67.03% 347.01% -79.22% 18.76% -36.58% 194.32% -
  Horiz. % 67.88% 205.88% 46.06% 221.68% 186.67% 294.32% 100.00%
Tax Rate 13.49 % 28.91 % 36.64 % 24.47 % 16.35 % 25.37 % -17.51 % -
  QoQ % -53.34% -21.10% 49.73% 49.66% -35.55% 244.89% -
  Horiz. % -77.04% -165.11% -209.25% -139.75% -93.38% -144.89% 100.00%
Total Cost 62,063 82,205 59,556 99,304 80,048 114,093 68,318 -6.18%
  QoQ % -24.50% 38.03% -40.03% 24.06% -29.84% 67.00% -
  Horiz. % 90.84% 120.33% 87.17% 145.36% 117.17% 167.00% 100.00%
Net Worth 222,426 216,178 232,369 227,557 218,074 190,590 129,103 43.57%
  QoQ % 2.89% -6.97% 2.11% 4.35% 14.42% 47.63% -
  Horiz. % 172.29% 167.45% 179.99% 176.26% 168.91% 147.63% 100.00%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div - - 2,135 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 134.41 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 222,426 216,178 232,369 227,557 218,074 190,590 129,103 43.57%
  QoQ % 2.89% -6.97% 2.11% 4.35% 14.42% 47.63% -
  Horiz. % 172.29% 167.45% 179.99% 176.26% 168.91% 147.63% 100.00%
NOSH 173,771 171,570 170,860 171,096 170,370 165,730 108,490 36.78%
  QoQ % 1.28% 0.42% -0.14% 0.43% 2.80% 52.76% -
  Horiz. % 160.17% 158.14% 157.49% 157.71% 157.04% 152.76% 100.00%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 5.01 % 9.06 % 3.50 % 8.79 % 8.54 % 8.90 % 6.35 % -14.58%
  QoQ % -44.70% 158.86% -60.18% 2.93% -4.04% 40.16% -
  Horiz. % 78.90% 142.68% 55.12% 138.43% 134.49% 140.16% 100.00%
ROE 1.05 % 3.29 % 0.68 % 3.36 % 2.95 % 5.33 % 2.67 % -46.23%
  QoQ % -68.09% 383.82% -79.76% 13.90% -44.65% 99.63% -
  Horiz. % 39.33% 123.22% 25.47% 125.84% 110.49% 199.63% 100.00%
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 37.60 52.69 36.12 63.63 51.37 75.57 67.24 -32.05%
  QoQ % -28.64% 45.87% -43.23% 23.87% -32.02% 12.39% -
  Horiz. % 55.92% 78.36% 53.72% 94.63% 76.40% 112.39% 100.00%
EPS 1.35 4.14 0.93 4.47 3.78 6.86 3.18 -43.43%
  QoQ % -67.39% 345.16% -79.19% 18.25% -44.90% 115.72% -
  Horiz. % 42.45% 130.19% 29.25% 140.57% 118.87% 215.72% 100.00%
DPS 0.00 0.00 1.25 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.2800 1.2600 1.3600 1.3300 1.2800 1.1500 1.1900 4.97%
  QoQ % 1.59% -7.35% 2.26% 3.91% 11.30% -3.36% -
  Horiz. % 107.56% 105.88% 114.29% 111.76% 107.56% 96.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 180,350
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 36.23 50.12 34.22 60.37 48.53 69.44 40.45 -7.06%
  QoQ % -27.71% 46.46% -43.32% 24.40% -30.11% 71.67% -
  Horiz. % 89.57% 123.91% 84.60% 149.25% 119.98% 171.67% 100.00%
EPS 1.30 3.94 0.88 4.24 3.57 5.63 1.91 -22.57%
  QoQ % -67.01% 347.73% -79.25% 18.77% -36.59% 194.76% -
  Horiz. % 68.06% 206.28% 46.07% 221.99% 186.91% 294.76% 100.00%
DPS 0.00 0.00 1.18 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.2333 1.1987 1.2884 1.2618 1.2092 1.0568 0.7158 43.58%
  QoQ % 2.89% -6.96% 2.11% 4.35% 14.42% 47.64% -
  Horiz. % 172.30% 167.46% 179.99% 176.28% 168.93% 147.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 1.2300 1.2800 1.4900 1.4100 1.5900 1.4800 1.8700 -
P/RPS 3.27 2.43 4.12 2.22 3.10 1.96 2.78 11.40%
  QoQ % 34.57% -41.02% 85.59% -28.39% 58.16% -29.50% -
  Horiz. % 117.63% 87.41% 148.20% 79.86% 111.51% 70.50% 100.00%
P/EPS 91.26 30.92 160.22 31.54 42.06 24.16 58.81 33.93%
  QoQ % 195.15% -80.70% 407.99% -25.01% 74.09% -58.92% -
  Horiz. % 155.18% 52.58% 272.44% 53.63% 71.52% 41.08% 100.00%
EY 1.10 3.23 0.62 3.17 2.38 4.14 1.70 -25.13%
  QoQ % -65.94% 420.97% -80.44% 33.19% -42.51% 143.53% -
  Horiz. % 64.71% 190.00% 36.47% 186.47% 140.00% 243.53% 100.00%
DY 0.00 0.00 0.84 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.96 1.02 1.10 1.06 1.24 1.29 1.57 -27.89%
  QoQ % -5.88% -7.27% 3.77% -14.52% -3.88% -17.83% -
  Horiz. % 61.15% 64.97% 70.06% 67.52% 78.98% 82.17% 100.00%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 29/12/17 29/09/17 30/06/17 - 16/12/16 29/09/16 24/06/16 -
Price 0.8600 1.1500 1.5500 1.3800 1.5000 1.4900 1.4200 -
P/RPS 2.29 2.18 4.29 2.17 2.92 1.97 2.11 5.59%
  QoQ % 5.05% -49.18% 97.70% -25.68% 48.22% -6.64% -
  Horiz. % 108.53% 103.32% 203.32% 102.84% 138.39% 93.36% 100.00%
P/EPS 63.81 27.78 166.67 30.87 39.68 24.32 44.65 26.79%
  QoQ % 129.70% -83.33% 439.91% -22.20% 63.16% -45.53% -
  Horiz. % 142.91% 62.22% 373.28% 69.14% 88.87% 54.47% 100.00%
EY 1.57 3.60 0.60 3.24 2.52 4.11 2.24 -21.04%
  QoQ % -56.39% 500.00% -81.48% 28.57% -38.69% 83.48% -
  Horiz. % 70.09% 160.71% 26.79% 144.64% 112.50% 183.48% 100.00%
DY 0.00 0.00 0.81 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.67 0.91 1.14 1.04 1.17 1.30 1.19 -31.74%
  QoQ % -26.37% -20.18% 9.62% -11.11% -10.00% 9.24% -
  Horiz. % 56.30% 76.47% 95.80% 87.39% 98.32% 109.24% 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.
 


 

247  202  477  1268 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.0550.00 
 BARAKAH 0.11-0.015 
 HIBISCS 1.29+0.04 
 NGGB-WA 0.165-0.015 
 NOVAMSC 0.165+0.005 
 XOX 0.065+0.01 
 HIBISCS-WC 0.64+0.04 
 VC 0.0850.00 
 NGGB 0.47-0.025 
 OWG-WA 0.225+0.035 
Partners & Brokers