[XL] QoQ Annualized Quarter Result on 31-Jul-2022 [#1]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
27-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
31-Jul-2022 [#1]
Profit Trend
QoQ- 37.0%
YoY- 386.59%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Revenue 84,389 69,259 58,755 87,288 97,876 84,237 75,396 7.82%
PBT 6,048 2,359 897 2,022 1,932 762 -117 -
Tax -591 -373 -312 -590 -840 -646 -128 178.05%
NP 5,457 1,986 585 1,432 1,092 116 -245 -
-
NP to SH 5,613 2,061 671 1,496 1,092 116 -245 -
-
Tax Rate 9.77% 15.81% 34.78% 29.18% 43.48% 84.78% - -
Total Cost 78,932 67,273 58,170 85,856 96,784 84,121 75,641 2.88%
-
Net Worth 152,349 138,403 132,764 137,207 124,262 104,387 76,397 58.63%
Dividend
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Net Worth 152,349 138,403 132,764 137,207 124,262 104,387 76,397 58.63%
NOSH 238,657 235,209 219,111 218,169 218,169 141,467 118,954 59.27%
Ratio Analysis
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
NP Margin 6.47% 2.87% 1.00% 1.64% 1.12% 0.14% -0.33% -
ROE 3.68% 1.49% 0.51% 1.09% 0.88% 0.11% -0.32% -
Per Share
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 35.45 29.52 27.00 40.08 54.35 64.56 74.02 -38.86%
EPS 2.58 0.91 0.33 0.76 0.60 0.11 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.59 0.61 0.63 0.69 0.80 0.75 -10.05%
Adjusted Per Share Value based on latest NOSH - 218,169
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 19.36 15.89 13.48 20.02 22.45 19.32 17.29 7.85%
EPS 1.29 0.47 0.15 0.34 0.25 0.03 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3494 0.3174 0.3045 0.3147 0.285 0.2394 0.1752 58.63%
Price Multiplier on Financial Quarter End Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 -
Price 0.78 0.815 0.67 0.70 0.78 0.715 0.68 -
P/RPS 2.20 2.76 2.48 1.75 1.44 1.11 0.92 79.10%
P/EPS 33.08 92.76 217.32 101.91 128.64 804.28 -282.34 -
EY 3.02 1.08 0.46 0.98 0.78 0.12 -0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.38 1.10 1.11 1.13 0.89 0.91 21.65%
Price Multiplier on Announcement Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 30/06/23 30/03/23 28/12/22 27/09/22 29/06/22 29/03/22 22/12/21 -
Price 0.78 0.755 0.78 0.68 0.705 0.745 0.685 -
P/RPS 2.20 2.56 2.89 1.70 1.30 1.15 0.93 77.81%
P/EPS 33.08 85.93 253.00 98.99 116.27 838.02 -284.41 -
EY 3.02 1.16 0.40 1.01 0.86 0.12 -0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.28 1.28 1.08 1.02 0.93 0.91 21.65%

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