Highlights

[PRLEXUS] QoQ Quarter Result on 2018-10-31 [#1]

Stock [PRLEXUS]: PROLEXUS BHD
Announcement Date 14-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2019
Quarter 31-Oct-2018  [#1]
Profit Trend QoQ -     4.60%    YoY -     -50.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 111,925 64,970 92,616 94,499 82,214 70,045 85,102 20.10%
  QoQ % 72.27% -29.85% -1.99% 14.94% 17.37% -17.69% -
  Horiz. % 131.52% 76.34% 108.83% 111.04% 96.61% 82.31% 100.00%
PBT 9,218 -2,714 3,482 2,344 2,552 1,426 6,119 31.51%
  QoQ % 439.65% -177.94% 48.55% -8.15% 78.96% -76.70% -
  Horiz. % 150.65% -44.35% 56.90% 38.31% 41.71% 23.30% 100.00%
Tax -787 -135 -1,637 -624 -1,347 -560 -1,113 -20.68%
  QoQ % -482.96% 91.75% -162.34% 53.67% -140.54% 49.69% -
  Horiz. % 70.71% 12.13% 147.08% 56.06% 121.02% 50.31% 100.00%
NP 8,431 -2,849 1,845 1,720 1,205 866 5,006 41.69%
  QoQ % 395.93% -254.42% 7.27% 42.74% 39.15% -82.70% -
  Horiz. % 168.42% -56.91% 36.86% 34.36% 24.07% 17.30% 100.00%
NP to SH 7,220 -2,851 488 1,159 1,108 493 4,374 39.80%
  QoQ % 353.24% -684.22% -57.89% 4.60% 124.75% -88.73% -
  Horiz. % 165.07% -65.18% 11.16% 26.50% 25.33% 11.27% 100.00%
Tax Rate 8.54 % - % 47.01 % 26.62 % 52.78 % 39.27 % 18.19 % -39.68%
  QoQ % 0.00% 0.00% 76.60% -49.56% 34.40% 115.89% -
  Horiz. % 46.95% 0.00% 258.44% 146.34% 290.16% 215.89% 100.00%
Total Cost 103,494 67,819 90,771 92,779 81,009 69,179 80,096 18.69%
  QoQ % 52.60% -25.29% -2.16% 14.53% 17.10% -13.63% -
  Horiz. % 129.21% 84.67% 113.33% 115.83% 101.14% 86.37% 100.00%
Net Worth 228,051 222,828 224,569 226,310 222,574 222,492 222,447 1.68%
  QoQ % 2.34% -0.78% -0.77% 1.68% 0.04% 0.02% -
  Horiz. % 102.52% 100.17% 100.95% 101.74% 100.06% 100.02% 100.00%
Dividend
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Div - - 870 870 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% - - -
Div Payout % - % - % 178.37 % 75.10 % - % - % - % -
  QoQ % 0.00% 0.00% 137.51% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 237.51% 100.00% - - -
Equity
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Net Worth 228,051 222,828 224,569 226,310 222,574 222,492 222,447 1.68%
  QoQ % 2.34% -0.78% -0.77% 1.68% 0.04% 0.02% -
  Horiz. % 102.52% 100.17% 100.95% 101.74% 100.06% 100.02% 100.00%
NOSH 174,085 174,085 174,085 174,085 173,886 173,822 173,787 0.11%
  QoQ % 0.00% 0.00% 0.00% 0.11% 0.04% 0.02% -
  Horiz. % 100.17% 100.17% 100.17% 100.17% 100.06% 100.02% 100.00%
Ratio Analysis
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin 7.53 % -4.39 % 1.99 % 1.82 % 1.47 % 1.24 % 5.88 % 17.98%
  QoQ % 271.53% -320.60% 9.34% 23.81% 18.55% -78.91% -
  Horiz. % 128.06% -74.66% 33.84% 30.95% 25.00% 21.09% 100.00%
ROE 3.17 % -1.28 % 0.22 % 0.51 % 0.50 % 0.22 % 1.97 % 37.44%
  QoQ % 347.66% -681.82% -56.86% 2.00% 127.27% -88.83% -
  Horiz. % 160.91% -64.97% 11.17% 25.89% 25.38% 11.17% 100.00%
Per Share
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 64.29 37.32 53.20 54.28 47.28 40.30 48.97 19.96%
  QoQ % 72.27% -29.85% -1.99% 14.81% 17.32% -17.70% -
  Horiz. % 131.28% 76.21% 108.64% 110.84% 96.55% 82.30% 100.00%
EPS 4.15 -1.64 0.28 0.67 0.64 0.28 2.52 39.58%
  QoQ % 353.05% -685.71% -58.21% 4.69% 128.57% -88.89% -
  Horiz. % 164.68% -65.08% 11.11% 26.59% 25.40% 11.11% 100.00%
DPS 0.00 0.00 0.50 0.50 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% 100.00% - - -
NAPS 1.3100 1.2800 1.2900 1.3000 1.2800 1.2800 1.2800 1.56%
  QoQ % 2.34% -0.78% -0.77% 1.56% 0.00% 0.00% -
  Horiz. % 102.34% 100.00% 100.78% 101.56% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 180,990
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 61.84 35.90 51.17 52.21 45.42 38.70 47.02 20.10%
  QoQ % 72.26% -29.84% -1.99% 14.95% 17.36% -17.69% -
  Horiz. % 131.52% 76.35% 108.83% 111.04% 96.60% 82.31% 100.00%
EPS 3.99 -1.58 0.27 0.64 0.61 0.27 2.42 39.69%
  QoQ % 352.53% -685.19% -57.81% 4.92% 125.93% -88.84% -
  Horiz. % 164.88% -65.29% 11.16% 26.45% 25.21% 11.16% 100.00%
DPS 0.00 0.00 0.48 0.48 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% 100.00% - - -
NAPS 1.2600 1.2312 1.2408 1.2504 1.2298 1.2293 1.2291 1.67%
  QoQ % 2.34% -0.77% -0.77% 1.68% 0.04% 0.02% -
  Horiz. % 102.51% 100.17% 100.95% 101.73% 100.06% 100.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 -
Price 0.4550 0.5700 0.5550 0.5900 0.7000 0.6950 0.6250 -
P/RPS 0.71 1.53 1.04 1.09 1.48 1.72 1.28 -32.56%
  QoQ % -53.59% 47.12% -4.59% -26.35% -13.95% 34.38% -
  Horiz. % 55.47% 119.53% 81.25% 85.16% 115.62% 134.38% 100.00%
P/EPS 10.97 -34.80 197.99 88.62 109.86 245.04 24.83 -42.08%
  QoQ % 131.52% -117.58% 123.41% -19.33% -55.17% 886.87% -
  Horiz. % 44.18% -140.15% 797.38% 356.91% 442.45% 986.87% 100.00%
EY 9.12 -2.87 0.51 1.13 0.91 0.41 4.03 72.63%
  QoQ % 417.77% -662.75% -54.87% 24.18% 121.95% -89.83% -
  Horiz. % 226.30% -71.22% 12.66% 28.04% 22.58% 10.17% 100.00%
DY 0.00 0.00 0.90 0.85 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 5.88% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 105.88% 100.00% - - -
P/NAPS 0.35 0.45 0.43 0.45 0.55 0.54 0.49 -20.14%
  QoQ % -22.22% 4.65% -4.44% -18.18% 1.85% 10.20% -
  Horiz. % 71.43% 91.84% 87.76% 91.84% 112.24% 110.20% 100.00%
Price Multiplier on Announcement Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 30/09/19 26/06/19 26/03/19 14/12/18 25/09/18 29/06/18 26/03/18 -
Price 0.6900 0.5100 0.5850 0.5900 0.7100 0.7000 0.6500 -
P/RPS 1.07 1.37 1.10 1.09 1.50 1.74 1.33 -13.53%
  QoQ % -21.90% 24.55% 0.92% -27.33% -13.79% 30.83% -
  Horiz. % 80.45% 103.01% 82.71% 81.95% 112.78% 130.83% 100.00%
P/EPS 16.64 -31.14 208.69 88.62 111.43 246.81 25.83 -25.47%
  QoQ % 153.44% -114.92% 135.49% -20.47% -54.85% 855.52% -
  Horiz. % 64.42% -120.56% 807.94% 343.09% 431.40% 955.52% 100.00%
EY 6.01 -3.21 0.48 1.13 0.90 0.41 3.87 34.21%
  QoQ % 287.23% -768.75% -57.52% 25.56% 119.51% -89.41% -
  Horiz. % 155.30% -82.95% 12.40% 29.20% 23.26% 10.59% 100.00%
DY 0.00 0.00 0.85 0.85 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% 100.00% - - -
P/NAPS 0.53 0.40 0.45 0.45 0.55 0.55 0.51 2.60%
  QoQ % 32.50% -11.11% 0.00% -18.18% 0.00% 7.84% -
  Horiz. % 103.92% 78.43% 88.24% 88.24% 107.84% 107.84% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers