Highlights

[PRLEXUS] YoY Quarter Result on 2016-10-31 [#1]

Stock [PRLEXUS]: PROLEXUS BHD
Announcement Date 16-Dec-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2017
Quarter 31-Oct-2016  [#1]
Profit Trend QoQ -     -36.58%    YoY -     -16.67%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 65,333 87,523 104,678 79,703 66,560 49,300 46,671 5.76%
  YoY % -25.35% -16.39% 31.34% 19.75% 35.01% 5.63% -
  Horiz. % 139.99% 187.53% 224.29% 170.78% 142.62% 105.63% 100.00%
PBT 3,780 8,936 11,290 7,069 5,218 4,145 2,105 10.24%
  YoY % -57.70% -20.85% 59.71% 35.47% 25.89% 96.91% -
  Horiz. % 179.57% 424.51% 536.34% 335.82% 247.89% 196.91% 100.00%
Tax -510 -1,461 -2,258 -986 -618 -135 -100 31.17%
  YoY % 65.09% 35.30% -129.01% -59.55% -357.78% -35.00% -
  Horiz. % 510.00% 1,461.00% 2,258.00% 986.00% 618.00% 135.00% 100.00%
NP 3,270 7,475 9,032 6,083 4,600 4,010 2,005 8.49%
  YoY % -56.25% -17.24% 48.48% 32.24% 14.71% 100.00% -
  Horiz. % 163.09% 372.82% 450.47% 303.39% 229.43% 200.00% 100.00%
NP to SH 2,342 6,440 7,728 5,400 3,879 3,419 1,866 3.86%
  YoY % -63.63% -16.67% 43.11% 39.21% 13.45% 83.23% -
  Horiz. % 125.51% 345.12% 414.15% 289.39% 207.88% 183.23% 100.00%
Tax Rate 13.49 % 16.35 % 20.00 % 13.95 % 11.84 % 3.26 % 4.75 % 18.98%
  YoY % -17.49% -18.25% 43.37% 17.82% 263.19% -31.37% -
  Horiz. % 284.00% 344.21% 421.05% 293.68% 249.26% 68.63% 100.00%
Total Cost 62,063 80,048 95,646 73,620 61,960 45,290 44,666 5.63%
  YoY % -22.47% -16.31% 29.92% 18.82% 36.81% 1.40% -
  Horiz. % 138.95% 179.21% 214.14% 164.82% 138.72% 101.40% 100.00%
Net Worth 222,426 218,074 122,190 96,050 73,705 66,019 52,481 27.18%
  YoY % 2.00% 78.47% 27.21% 30.32% 11.64% 25.80% -
  Horiz. % 423.82% 415.53% 232.83% 183.02% 140.44% 125.80% 100.00%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 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
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 222,426 218,074 122,190 96,050 73,705 66,019 52,481 27.18%
  YoY % 2.00% 78.47% 27.21% 30.32% 11.64% 25.80% -
  Horiz. % 423.82% 415.53% 232.83% 183.02% 140.44% 125.80% 100.00%
NOSH 173,771 170,370 107,184 75,630 73,705 36,882 36,445 29.70%
  YoY % 2.00% 58.95% 41.72% 2.61% 99.84% 1.20% -
  Horiz. % 476.80% 467.47% 294.10% 207.52% 202.24% 101.20% 100.00%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 5.01 % 8.54 % 8.63 % 7.63 % 6.91 % 8.13 % 4.30 % 2.58%
  YoY % -41.33% -1.04% 13.11% 10.42% -15.01% 89.07% -
  Horiz. % 116.51% 198.60% 200.70% 177.44% 160.70% 189.07% 100.00%
ROE 1.05 % 2.95 % 6.32 % 5.62 % 5.26 % 5.18 % 3.56 % -18.40%
  YoY % -64.41% -53.32% 12.46% 6.84% 1.54% 45.51% -
  Horiz. % 29.49% 82.87% 177.53% 157.87% 147.75% 145.51% 100.00%
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 37.60 51.37 97.66 105.39 90.30 133.67 128.06 -18.46%
  YoY % -26.81% -47.40% -7.33% 16.71% -32.45% 4.38% -
  Horiz. % 29.36% 40.11% 76.26% 82.30% 70.51% 104.38% 100.00%
EPS 1.35 3.78 7.21 7.14 5.26 9.27 5.12 -19.91%
  YoY % -64.29% -47.57% 0.98% 35.74% -43.26% 81.05% -
  Horiz. % 26.37% 73.83% 140.82% 139.45% 102.73% 181.05% 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 1.2800 1.2800 1.1400 1.2700 1.0000 1.7900 1.4400 -1.94%
  YoY % 0.00% 12.28% -10.24% 27.00% -44.13% 24.31% -
  Horiz. % 88.89% 88.89% 79.17% 88.19% 69.44% 124.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 180,350
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 36.23 48.53 58.04 44.19 36.91 27.34 25.88 5.76%
  YoY % -25.35% -16.39% 31.34% 19.72% 35.00% 5.64% -
  Horiz. % 139.99% 187.52% 224.27% 170.75% 142.62% 105.64% 100.00%
EPS 1.30 3.57 4.28 2.99 2.15 1.90 1.03 3.95%
  YoY % -63.59% -16.59% 43.14% 39.07% 13.16% 84.47% -
  Horiz. % 126.21% 346.60% 415.53% 290.29% 208.74% 184.47% 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 1.2333 1.2092 0.6775 0.5326 0.4087 0.3661 0.2910 27.18%
  YoY % 1.99% 78.48% 27.21% 30.32% 11.64% 25.81% -
  Horiz. % 423.81% 415.53% 232.82% 183.02% 140.45% 125.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 1.2300 1.5900 2.5400 1.6800 1.1200 0.8300 0.3500 -
P/RPS 3.27 3.10 2.60 1.59 1.24 0.62 0.27 51.48%
  YoY % 5.48% 19.23% 63.52% 28.23% 100.00% 129.63% -
  Horiz. % 1,211.11% 1,148.15% 962.96% 588.89% 459.26% 229.63% 100.00%
P/EPS 91.26 42.06 35.23 23.53 21.28 8.95 6.84 53.95%
  YoY % 116.98% 19.39% 49.72% 10.57% 137.77% 30.85% -
  Horiz. % 1,334.21% 614.91% 515.06% 344.01% 311.11% 130.85% 100.00%
EY 1.10 2.38 2.84 4.25 4.70 11.17 14.63 -35.01%
  YoY % -53.78% -16.20% -33.18% -9.57% -57.92% -23.65% -
  Horiz. % 7.52% 16.27% 19.41% 29.05% 32.13% 76.35% 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 0.96 1.24 2.23 1.32 1.12 0.46 0.24 25.97%
  YoY % -22.58% -44.39% 68.94% 17.86% 143.48% 91.67% -
  Horiz. % 400.00% 516.67% 929.17% 550.00% 466.67% 191.67% 100.00%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 29/12/17 16/12/16 10/12/15 10/12/14 12/12/13 21/12/12 16/12/11 -
Price 0.8600 1.5000 2.6600 1.6900 1.1500 0.8200 0.3800 -
P/RPS 2.29 2.92 2.72 1.60 1.27 0.61 0.30 40.28%
  YoY % -21.58% 7.35% 70.00% 25.98% 108.20% 103.33% -
  Horiz. % 763.33% 973.33% 906.67% 533.33% 423.33% 203.33% 100.00%
P/EPS 63.81 39.68 36.89 23.67 21.85 8.85 7.42 43.09%
  YoY % 60.81% 7.56% 55.85% 8.33% 146.89% 19.27% -
  Horiz. % 859.97% 534.77% 497.17% 319.00% 294.47% 119.27% 100.00%
EY 1.57 2.52 2.71 4.22 4.58 11.30 13.47 -30.09%
  YoY % -37.70% -7.01% -35.78% -7.86% -59.47% -16.11% -
  Horiz. % 11.66% 18.71% 20.12% 31.33% 34.00% 83.89% 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 0.67 1.17 2.33 1.33 1.15 0.46 0.26 17.07%
  YoY % -42.74% -49.79% 75.19% 15.65% 150.00% 76.92% -
  Horiz. % 257.69% 450.00% 896.15% 511.54% 442.31% 176.92% 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.
 


 

222  207  463  1302 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.105-0.02 
 BORNOIL 0.0550.00 
 NOVAMSC 0.165+0.005 
 NGGB-WA 0.17-0.01 
 XOX 0.06+0.005 
 HIBISCS 1.27+0.02 
 VC 0.0850.00 
 NGGB 0.48-0.015 
 HIBISCS-WC 0.63+0.03 
 MYEG 1.55+0.02 
Partners & Brokers