[XL] QoQ Annualized Quarter Result on 31-Jul-2021 [#2]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
31-Jul-2021 [#2]
Profit Trend
QoQ- 77.23%
YoY- -256.29%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 97,876 84,237 75,396 68,686 22,472 27,824 29,473 123.07%
PBT 1,932 762 -117 -324 -2,104 691 845 73.81%
Tax -840 -646 -128 -198 -188 -223 -265 116.24%
NP 1,092 116 -245 -522 -2,292 468 580 52.65%
-
NP to SH 1,092 116 -245 -522 -2,292 468 580 52.65%
-
Tax Rate 43.48% 84.78% - - - 32.27% 31.36% -
Total Cost 96,784 84,121 75,641 69,208 24,764 27,356 28,893 124.37%
-
Net Worth 124,262 104,387 76,397 60,144 59,190 46,938 49,560 84.87%
Dividend
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Net Worth 124,262 104,387 76,397 60,144 59,190 46,938 49,560 84.87%
NOSH 218,169 141,467 118,954 95,848 95,848 79,936 79,936 95.65%
Ratio Analysis
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
NP Margin 1.12% 0.14% -0.33% -0.76% -10.20% 1.68% 1.97% -
ROE 0.88% 0.11% -0.32% -0.87% -3.87% 1.00% 1.17% -
Per Share
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 54.35 64.56 74.02 71.95 23.54 34.97 36.87 29.61%
EPS 0.60 0.11 -0.25 -0.56 -2.40 0.59 0.72 -11.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.80 0.75 0.63 0.62 0.59 0.62 7.41%
Adjusted Per Share Value based on latest NOSH - 95,848
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 22.45 19.32 17.29 15.75 5.15 6.38 6.76 123.08%
EPS 0.25 0.03 -0.06 -0.12 -0.53 0.11 0.13 54.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.285 0.2394 0.1752 0.138 0.1358 0.1077 0.1137 84.83%
Price Multiplier on Financial Quarter End Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 -
Price 0.78 0.715 0.68 0.78 1.58 0.795 0.40 -
P/RPS 1.44 1.11 0.92 1.08 6.71 2.27 1.08 21.20%
P/EPS 128.64 804.28 -282.34 -142.65 -65.81 135.14 55.13 76.19%
EY 0.78 0.12 -0.35 -0.70 -1.52 0.74 1.81 -43.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.89 0.91 1.24 2.55 1.35 0.65 44.72%
Price Multiplier on Announcement Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/06/22 29/03/22 22/12/21 28/09/21 24/06/21 26/03/21 21/12/20 -
Price 0.705 0.745 0.685 0.81 0.87 1.64 0.535 -
P/RPS 1.30 1.15 0.93 1.13 3.70 4.69 1.45 -7.03%
P/EPS 116.27 838.02 -284.41 -148.14 -36.24 278.79 73.73 35.59%
EY 0.86 0.12 -0.35 -0.68 -2.76 0.36 1.36 -26.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.93 0.91 1.29 1.40 2.78 0.86 12.08%

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