[XL] QoQ Annualized Quarter Result on 31-Jul-2005 [#2]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
22-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- 15.42%
YoY- 11.95%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 38,912 45,432 48,890 53,752 51,848 49,167 48,030 -13.12%
PBT 13,112 20,564 26,025 31,538 27,216 24,376 27,362 -38.84%
Tax -5,676 -5,438 -7,744 -9,572 -8,184 -7,049 -7,973 -20.32%
NP 7,436 15,126 18,281 21,966 19,032 17,327 19,389 -47.30%
-
NP to SH 7,436 15,126 18,281 21,966 19,032 17,327 19,389 -47.30%
-
Tax Rate 43.29% 26.44% 29.76% 30.35% 30.07% 28.92% 29.14% -
Total Cost 31,476 30,306 30,609 31,786 32,816 31,840 28,641 6.51%
-
Net Worth 140,151 138,072 136,601 134,381 131,480 126,252 123,421 8.86%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - 3,270 - - - 3,265 - -
Div Payout % - 21.62% - - - 18.84% - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 140,151 138,072 136,601 134,381 131,480 126,252 123,421 8.86%
NOSH 72,617 72,669 72,660 72,638 72,641 72,558 72,601 0.01%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 19.11% 33.29% 37.39% 40.87% 36.71% 35.24% 40.37% -
ROE 5.31% 10.96% 13.38% 16.35% 14.48% 13.72% 15.71% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 53.59 62.52 67.29 74.00 71.38 67.76 66.16 -13.13%
EPS 10.24 20.81 25.16 30.24 26.20 23.88 26.71 -47.31%
DPS 0.00 4.50 0.00 0.00 0.00 4.50 0.00 -
NAPS 1.93 1.90 1.88 1.85 1.81 1.74 1.70 8.85%
Adjusted Per Share Value based on latest NOSH - 72,637
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 8.93 10.42 11.21 12.33 11.89 11.28 11.02 -13.11%
EPS 1.71 3.47 4.19 5.04 4.37 3.97 4.45 -47.23%
DPS 0.00 0.75 0.00 0.00 0.00 0.75 0.00 -
NAPS 0.3215 0.3167 0.3133 0.3082 0.3016 0.2896 0.2831 8.87%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 1.36 1.63 1.87 2.15 2.40 2.50 2.52 -
P/RPS 2.54 2.61 2.78 2.91 3.36 3.69 3.81 -23.74%
P/EPS 13.28 7.83 7.43 7.11 9.16 10.47 9.44 25.62%
EY 7.53 12.77 13.45 14.07 10.92 9.55 10.60 -20.43%
DY 0.00 2.76 0.00 0.00 0.00 1.80 0.00 -
P/NAPS 0.70 0.86 0.99 1.16 1.33 1.44 1.48 -39.37%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 29/06/06 30/03/06 30/12/05 22/09/05 24/06/05 30/03/05 30/12/04 -
Price 1.20 1.31 1.83 1.74 2.29 2.45 2.50 -
P/RPS 2.24 2.10 2.72 2.35 3.21 3.62 3.78 -29.51%
P/EPS 11.72 6.29 7.27 5.75 8.74 10.26 9.36 16.21%
EY 8.53 15.89 13.75 17.38 11.44 9.75 10.68 -13.95%
DY 0.00 3.44 0.00 0.00 0.00 1.84 0.00 -
P/NAPS 0.62 0.69 0.97 0.94 1.27 1.41 1.47 -43.84%

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