[XL] QoQ Annualized Quarter Result on 31-Jul-2002 [#2]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
26-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jul-2002 [#2]
Profit Trend
QoQ- 4.49%
YoY--%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 41,664 49,514 47,768 49,118 43,420 32,092 31,201 21.32%
PBT 20,876 21,465 21,772 23,856 23,388 14,105 16,884 15.24%
Tax -5,676 -7,378 -7,814 -8,604 -8,792 -3,695 -5,264 5.16%
NP 15,200 14,087 13,957 15,252 14,596 10,410 11,620 19.66%
-
NP to SH 15,200 14,087 13,957 15,252 14,596 10,410 11,620 19.66%
-
Tax Rate 27.19% 34.37% 35.89% 36.07% 37.59% 26.20% 31.18% -
Total Cost 26,464 35,427 33,810 33,866 28,824 21,682 19,581 22.30%
-
Net Worth 132,630 95,586 92,222 89,291 86,880 71,763 70,507 52.56%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div - 1,448 - - - 1,266 - -
Div Payout % - 10.28% - - - 12.17% - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 132,630 95,586 92,222 89,291 86,880 71,763 70,507 52.56%
NOSH 66,315 48,276 48,284 48,265 48,267 42,214 40,992 37.92%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 36.48% 28.45% 29.22% 31.05% 33.62% 32.44% 37.24% -
ROE 11.46% 14.74% 15.13% 17.08% 16.80% 14.51% 16.48% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 62.83 102.56 98.93 101.77 89.96 76.02 76.11 -12.03%
EPS 20.96 29.18 28.91 31.60 30.24 24.66 28.35 -18.28%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.00 1.98 1.91 1.85 1.80 1.70 1.72 10.60%
Adjusted Per Share Value based on latest NOSH - 48,264
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 9.56 11.36 10.96 11.27 9.96 7.36 7.16 21.31%
EPS 3.49 3.23 3.20 3.50 3.35 2.39 2.67 19.60%
DPS 0.00 0.33 0.00 0.00 0.00 0.29 0.00 -
NAPS 0.3042 0.2192 0.2115 0.2048 0.1993 0.1646 0.1617 52.56%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 30/01/02 - -
Price 2.58 2.66 2.94 2.68 2.62 3.18 0.00 -
P/RPS 4.11 2.59 2.97 2.63 2.91 4.18 0.00 -
P/EPS 11.26 9.12 10.17 8.48 8.66 12.90 0.00 -
EY 8.88 10.97 9.83 11.79 11.54 7.75 0.00 -
DY 0.00 1.13 0.00 0.00 0.00 0.94 0.00 -
P/NAPS 1.29 1.34 1.54 1.45 1.46 1.87 0.00 -
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 25/06/03 31/03/03 30/12/02 26/09/02 26/06/02 05/04/02 03/12/01 -
Price 2.77 2.50 2.85 2.55 2.52 2.53 0.00 -
P/RPS 4.41 2.44 2.88 2.51 2.80 3.33 0.00 -
P/EPS 12.09 8.57 9.86 8.07 8.33 10.26 0.00 -
EY 8.27 11.67 10.14 12.39 12.00 9.75 0.00 -
DY 0.00 1.20 0.00 0.00 0.00 1.19 0.00 -
P/NAPS 1.39 1.26 1.49 1.38 1.40 1.49 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