[XL] QoQ Annualized Quarter Result on 31-Jan-2006 [#4]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
30-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jan-2006 [#4]
Profit Trend
QoQ- -17.26%
YoY- -12.7%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 36,174 38,714 38,912 45,432 48,890 53,752 51,848 -21.28%
PBT 9,321 11,772 13,112 20,564 26,025 31,538 27,216 -50.95%
Tax -2,997 -3,454 -5,676 -5,438 -7,744 -9,572 -8,184 -48.72%
NP 6,324 8,318 7,436 15,126 18,281 21,966 19,032 -51.92%
-
NP to SH 6,324 8,318 7,436 15,126 18,281 21,966 19,032 -51.92%
-
Tax Rate 32.15% 29.34% 43.29% 26.44% 29.76% 30.35% 30.07% -
Total Cost 29,850 30,396 31,476 30,306 30,609 31,786 32,816 -6.10%
-
Net Worth 141,126 140,329 140,151 138,072 136,601 134,381 131,480 4.81%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div - - - 3,270 - - - -
Div Payout % - - - 21.62% - - - -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 141,126 140,329 140,151 138,072 136,601 134,381 131,480 4.81%
NOSH 72,745 72,709 72,617 72,669 72,660 72,638 72,641 0.09%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 17.48% 21.49% 19.11% 33.29% 37.39% 40.87% 36.71% -
ROE 4.48% 5.93% 5.31% 10.96% 13.38% 16.35% 14.48% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 49.73 53.24 53.59 62.52 67.29 74.00 71.38 -21.35%
EPS 8.69 11.44 10.24 20.81 25.16 30.24 26.20 -51.98%
DPS 0.00 0.00 0.00 4.50 0.00 0.00 0.00 -
NAPS 1.94 1.93 1.93 1.90 1.88 1.85 1.81 4.71%
Adjusted Per Share Value based on latest NOSH - 72,753
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 8.30 8.88 8.93 10.42 11.21 12.33 11.89 -21.25%
EPS 1.45 1.91 1.71 3.47 4.19 5.04 4.37 -51.97%
DPS 0.00 0.00 0.00 0.75 0.00 0.00 0.00 -
NAPS 0.3237 0.3219 0.3215 0.3167 0.3133 0.3082 0.3016 4.81%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 1.04 1.10 1.36 1.63 1.87 2.15 2.40 -
P/RPS 2.09 2.07 2.54 2.61 2.78 2.91 3.36 -27.06%
P/EPS 11.96 9.62 13.28 7.83 7.43 7.11 9.16 19.40%
EY 8.36 10.40 7.53 12.77 13.45 14.07 10.92 -16.27%
DY 0.00 0.00 0.00 2.76 0.00 0.00 0.00 -
P/NAPS 0.54 0.57 0.70 0.86 0.99 1.16 1.33 -45.07%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 29/12/06 29/09/06 29/06/06 30/03/06 30/12/05 22/09/05 24/06/05 -
Price 0.75 1.08 1.20 1.31 1.83 1.74 2.29 -
P/RPS 1.51 2.03 2.24 2.10 2.72 2.35 3.21 -39.43%
P/EPS 8.63 9.44 11.72 6.29 7.27 5.75 8.74 -0.83%
EY 11.59 10.59 8.53 15.89 13.75 17.38 11.44 0.86%
DY 0.00 0.00 0.00 3.44 0.00 0.00 0.00 -
P/NAPS 0.39 0.56 0.62 0.69 0.97 0.94 1.27 -54.38%

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