[XL] QoQ Annualized Quarter Result on 30-Apr-2002 [#1]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
26-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2002 [#1]
Profit Trend
QoQ- 40.21%
YoY--%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 49,514 47,768 49,118 43,420 32,092 31,201 0 -
PBT 21,465 21,772 23,856 23,388 14,105 16,884 0 -
Tax -7,378 -7,814 -8,604 -8,792 -3,695 -5,264 0 -
NP 14,087 13,957 15,252 14,596 10,410 11,620 0 -
-
NP to SH 14,087 13,957 15,252 14,596 10,410 11,620 0 -
-
Tax Rate 34.37% 35.89% 36.07% 37.59% 26.20% 31.18% - -
Total Cost 35,427 33,810 33,866 28,824 21,682 19,581 0 -
-
Net Worth 95,586 92,222 89,291 86,880 71,763 70,507 0 -
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div 1,448 - - - 1,266 - - -
Div Payout % 10.28% - - - 12.17% - - -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 95,586 92,222 89,291 86,880 71,763 70,507 0 -
NOSH 48,276 48,284 48,265 48,267 42,214 40,992 0 -
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 28.45% 29.22% 31.05% 33.62% 32.44% 37.24% 0.00% -
ROE 14.74% 15.13% 17.08% 16.80% 14.51% 16.48% 0.00% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 102.56 98.93 101.77 89.96 76.02 76.11 0.00 -
EPS 29.18 28.91 31.60 30.24 24.66 28.35 0.00 -
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.98 1.91 1.85 1.80 1.70 1.72 0.00 -
Adjusted Per Share Value based on latest NOSH - 48,267
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 11.36 10.96 11.27 9.96 7.36 7.16 0.00 -
EPS 3.23 3.20 3.50 3.35 2.39 2.67 0.00 -
DPS 0.33 0.00 0.00 0.00 0.29 0.00 0.00 -
NAPS 0.2192 0.2115 0.2048 0.1993 0.1646 0.1617 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 30/01/02 - - -
Price 2.66 2.94 2.68 2.62 3.18 0.00 0.00 -
P/RPS 2.59 2.97 2.63 2.91 4.18 0.00 0.00 -
P/EPS 9.12 10.17 8.48 8.66 12.90 0.00 0.00 -
EY 10.97 9.83 11.79 11.54 7.75 0.00 0.00 -
DY 1.13 0.00 0.00 0.00 0.94 0.00 0.00 -
P/NAPS 1.34 1.54 1.45 1.46 1.87 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 31/03/03 30/12/02 26/09/02 26/06/02 05/04/02 03/12/01 - -
Price 2.50 2.85 2.55 2.52 2.53 0.00 0.00 -
P/RPS 2.44 2.88 2.51 2.80 3.33 0.00 0.00 -
P/EPS 8.57 9.86 8.07 8.33 10.26 0.00 0.00 -
EY 11.67 10.14 12.39 12.00 9.75 0.00 0.00 -
DY 1.20 0.00 0.00 0.00 1.19 0.00 0.00 -
P/NAPS 1.26 1.49 1.38 1.40 1.49 0.00 0.00 -

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment