[XL] QoQ Annualized Quarter Result on 31-Jan-2003 [#4]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
31-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- 0.93%
YoY- 35.32%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 47,136 44,502 41,664 49,514 47,768 49,118 43,420 5.61%
PBT 22,881 21,980 20,876 21,465 21,772 23,856 23,388 -1.44%
Tax -6,912 -6,566 -5,676 -7,378 -7,814 -8,604 -8,792 -14.78%
NP 15,969 15,414 15,200 14,087 13,957 15,252 14,596 6.15%
-
NP to SH 15,969 15,414 15,200 14,087 13,957 15,252 14,596 6.15%
-
Tax Rate 30.21% 29.87% 27.19% 34.37% 35.89% 36.07% 37.59% -
Total Cost 31,166 29,088 26,464 35,427 33,810 33,866 28,824 5.33%
-
Net Worth 82,813 102,373 132,630 95,586 92,222 89,291 86,880 -3.13%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div - - - 1,448 - - - -
Div Payout % - - - 10.28% - - - -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 82,813 102,373 132,630 95,586 92,222 89,291 86,880 -3.13%
NOSH 56,335 48,289 66,315 48,276 48,284 48,265 48,267 10.82%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 33.88% 34.64% 36.48% 28.45% 29.22% 31.05% 33.62% -
ROE 19.28% 15.06% 11.46% 14.74% 15.13% 17.08% 16.80% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 83.67 92.16 62.83 102.56 98.93 101.77 89.96 -4.70%
EPS 28.35 31.92 20.96 29.18 28.91 31.60 30.24 -4.20%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.47 2.12 2.00 1.98 1.91 1.85 1.80 -12.59%
Adjusted Per Share Value based on latest NOSH - 48,261
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 10.81 10.21 9.56 11.36 10.96 11.27 9.96 5.59%
EPS 3.66 3.54 3.49 3.23 3.20 3.50 3.35 6.06%
DPS 0.00 0.00 0.00 0.33 0.00 0.00 0.00 -
NAPS 0.1899 0.2348 0.3042 0.2192 0.2115 0.2048 0.1993 -3.16%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 -
Price 2.08 3.28 2.58 2.66 2.94 2.68 2.62 -
P/RPS 2.49 3.56 4.11 2.59 2.97 2.63 2.91 -9.84%
P/EPS 7.34 10.28 11.26 9.12 10.17 8.48 8.66 -10.41%
EY 13.63 9.73 8.88 10.97 9.83 11.79 11.54 11.70%
DY 0.00 0.00 0.00 1.13 0.00 0.00 0.00 -
P/NAPS 1.41 1.55 1.29 1.34 1.54 1.45 1.46 -2.29%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 26/12/03 26/09/03 25/06/03 31/03/03 30/12/02 26/09/02 26/06/02 -
Price 2.20 1.86 2.77 2.50 2.85 2.55 2.52 -
P/RPS 2.63 2.02 4.41 2.44 2.88 2.51 2.80 -4.07%
P/EPS 7.76 5.83 12.09 8.57 9.86 8.07 8.33 -4.60%
EY 12.88 17.16 8.27 11.67 10.14 12.39 12.00 4.81%
DY 0.00 0.00 0.00 1.20 0.00 0.00 0.00 -
P/NAPS 1.50 0.88 1.39 1.26 1.49 1.38 1.40 4.69%

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