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
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 94,499 82,214 70,045 85,102 65,333 90,392 61,719 32.74%
  QoQ % 14.94% 17.37% -17.69% 30.26% -27.72% 46.46% -
  Horiz. % 153.11% 133.21% 113.49% 137.89% 105.86% 146.46% 100.00%
PBT 2,344 2,552 1,426 6,119 3,780 11,517 3,414 -22.12%
  QoQ % -8.15% 78.96% -76.70% 61.88% -67.18% 237.35% -
  Horiz. % 68.66% 74.75% 41.77% 179.23% 110.72% 337.35% 100.00%
Tax -624 -1,347 -560 -1,113 -510 -3,330 -1,251 -37.02%
  QoQ % 53.67% -140.54% 49.69% -118.24% 84.68% -166.19% -
  Horiz. % 49.88% 107.67% 44.76% 88.97% 40.77% 266.19% 100.00%
NP 1,720 1,205 866 5,006 3,270 8,187 2,163 -14.13%
  QoQ % 42.74% 39.15% -82.70% 53.09% -60.06% 278.50% -
  Horiz. % 79.52% 55.71% 40.04% 231.44% 151.18% 378.50% 100.00%
NP to SH 1,159 1,108 493 4,374 2,342 7,103 1,589 -18.92%
  QoQ % 4.60% 124.75% -88.73% 86.76% -67.03% 347.01% -
  Horiz. % 72.94% 69.73% 31.03% 275.27% 147.39% 447.01% 100.00%
Tax Rate 26.62 % 52.78 % 39.27 % 18.19 % 13.49 % 28.91 % 36.64 % -19.14%
  QoQ % -49.56% 34.40% 115.89% 34.84% -53.34% -21.10% -
  Horiz. % 72.65% 144.05% 107.18% 49.65% 36.82% 78.90% 100.00%
Total Cost 92,779 81,009 69,179 80,096 62,063 82,205 59,556 34.28%
  QoQ % 14.53% 17.10% -13.63% 29.06% -24.50% 38.03% -
  Horiz. % 155.78% 136.02% 116.16% 134.49% 104.21% 138.03% 100.00%
Net Worth 224,880 222,574 222,492 222,447 222,426 216,178 232,369 -2.15%
  QoQ % 1.04% 0.04% 0.02% 0.01% 2.89% -6.97% -
  Horiz. % 96.78% 95.78% 95.75% 95.73% 95.72% 93.03% 100.00%
Dividend
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Div 864 - - - - - 2,135 -45.17%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.50% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % 74.63 % - % - % - % - % - % 134.41 % -32.37%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 55.52% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 224,880 222,574 222,492 222,447 222,426 216,178 232,369 -2.15%
  QoQ % 1.04% 0.04% 0.02% 0.01% 2.89% -6.97% -
  Horiz. % 96.78% 95.78% 95.75% 95.73% 95.72% 93.03% 100.00%
NOSH 172,985 173,886 173,822 173,787 173,771 171,570 170,860 0.83%
  QoQ % -0.52% 0.04% 0.02% 0.01% 1.28% 0.42% -
  Horiz. % 101.24% 101.77% 101.73% 101.71% 101.70% 100.42% 100.00%
Ratio Analysis
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin 1.82 % 1.47 % 1.24 % 5.88 % 5.01 % 9.06 % 3.50 % -35.26%
  QoQ % 23.81% 18.55% -78.91% 17.37% -44.70% 158.86% -
  Horiz. % 52.00% 42.00% 35.43% 168.00% 143.14% 258.86% 100.00%
ROE 0.52 % 0.50 % 0.22 % 1.97 % 1.05 % 3.29 % 0.68 % -16.34%
  QoQ % 4.00% 127.27% -88.83% 87.62% -68.09% 383.82% -
  Horiz. % 76.47% 73.53% 32.35% 289.71% 154.41% 483.82% 100.00%
Per Share
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 54.63 47.28 40.30 48.97 37.60 52.69 36.12 31.66%
  QoQ % 15.55% 17.32% -17.70% 30.24% -28.64% 45.87% -
  Horiz. % 151.25% 130.90% 111.57% 135.58% 104.10% 145.87% 100.00%
EPS 0.67 0.64 0.28 2.52 1.35 4.14 0.93 -19.59%
  QoQ % 4.69% 128.57% -88.89% 86.67% -67.39% 345.16% -
  Horiz. % 72.04% 68.82% 30.11% 270.97% 145.16% 445.16% 100.00%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 1.25 -45.62%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.3000 1.2800 1.2800 1.2800 1.2800 1.2600 1.3600 -2.96%
  QoQ % 1.56% 0.00% 0.00% 0.00% 1.59% -7.35% -
  Horiz. % 95.59% 94.12% 94.12% 94.12% 94.12% 92.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 172,985
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 54.63 47.53 40.49 49.20 37.77 52.25 35.68 32.74%
  QoQ % 14.94% 17.39% -17.70% 30.26% -27.71% 46.44% -
  Horiz. % 153.11% 133.21% 113.48% 137.89% 105.86% 146.44% 100.00%
EPS 0.67 0.64 0.28 2.53 1.35 4.11 0.92 -19.01%
  QoQ % 4.69% 128.57% -88.93% 87.41% -67.15% 346.74% -
  Horiz. % 72.83% 69.57% 30.43% 275.00% 146.74% 446.74% 100.00%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 1.23 -45.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.65% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.3000 1.2867 1.2862 1.2859 1.2858 1.2497 1.3433 -2.15%
  QoQ % 1.03% 0.04% 0.02% 0.01% 2.89% -6.97% -
  Horiz. % 96.78% 95.79% 95.75% 95.73% 95.72% 93.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 0.5900 0.7000 0.6950 0.6250 1.2300 1.2800 1.4900 -
P/RPS 1.08 1.48 1.72 1.28 3.27 2.43 4.12 -58.94%
  QoQ % -27.03% -13.95% 34.38% -60.86% 34.57% -41.02% -
  Horiz. % 26.21% 35.92% 41.75% 31.07% 79.37% 58.98% 100.00%
P/EPS 88.06 109.86 245.04 24.83 91.26 30.92 160.22 -32.83%
  QoQ % -19.84% -55.17% 886.87% -72.79% 195.15% -80.70% -
  Horiz. % 54.96% 68.57% 152.94% 15.50% 56.96% 19.30% 100.00%
EY 1.14 0.91 0.41 4.03 1.10 3.23 0.62 49.92%
  QoQ % 25.27% 121.95% -89.83% 266.36% -65.94% 420.97% -
  Horiz. % 183.87% 146.77% 66.13% 650.00% 177.42% 520.97% 100.00%
DY 0.85 0.00 0.00 0.00 0.00 0.00 0.84 0.79%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.19% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.45 0.55 0.54 0.49 0.96 1.02 1.10 -44.80%
  QoQ % -18.18% 1.85% 10.20% -48.96% -5.88% -7.27% -
  Horiz. % 40.91% 50.00% 49.09% 44.55% 87.27% 92.73% 100.00%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 14/12/18 25/09/18 29/06/18 26/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.5900 0.7100 0.7000 0.6500 0.8600 1.1500 1.5500 -
P/RPS 1.08 1.50 1.74 1.33 2.29 2.18 4.29 -60.03%
  QoQ % -28.00% -13.79% 30.83% -41.92% 5.05% -49.18% -
  Horiz. % 25.17% 34.97% 40.56% 31.00% 53.38% 50.82% 100.00%
P/EPS 88.06 111.43 246.81 25.83 63.81 27.78 166.67 -34.57%
  QoQ % -20.97% -54.85% 855.52% -59.52% 129.70% -83.33% -
  Horiz. % 52.83% 66.86% 148.08% 15.50% 38.29% 16.67% 100.00%
EY 1.14 0.90 0.41 3.87 1.57 3.60 0.60 53.22%
  QoQ % 26.67% 119.51% -89.41% 146.50% -56.39% 500.00% -
  Horiz. % 190.00% 150.00% 68.33% 645.00% 261.67% 600.00% 100.00%
DY 0.85 0.00 0.00 0.00 0.00 0.00 0.81 3.26%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 104.94% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.45 0.55 0.55 0.51 0.67 0.91 1.14 -46.10%
  QoQ % -18.18% 0.00% 7.84% -23.88% -26.37% -20.18% -
  Horiz. % 39.47% 48.25% 48.25% 44.74% 58.77% 79.82% 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.
 


 

285  456  517  634 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.005-0.025 
 SAPNRG 0.35+0.01 
 SAPNRG-WA 0.145+0.01 
 DYNACIA 0.10+0.005 
 HSI-C5D 0.355-0.045 
 PERDANA 0.42-0.01 
 HUAAN 0.2550.00 
 HSI-H6F 0.215+0.015 
 BJCORP 0.265-0.005 
 JAG 0.0550.00 

TOP ARTICLES

1. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang: Better Profit in 2019 - Koon Yew Yin Koon Yew Yin's Blog
3. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
4. Technical View - Dayang Enterprise Holdings Bhd (DAYANG, 5141) Rakuten Trade Research Reports
5. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Hong Kong Billionaire Thomas Kwok Treated My Margin Account Unfairly - Koon Yew Yin Koon Yew Yin's Blog
7. 佳绩难复製股价涨过头 达洋企业应趁高套利 Penny Stock Big Profit
8. IMMINENT SIGNING OF ECRL IS THE TIME FOR BUYING TALAM TRANSFORM (2259) NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers