[XL] QoQ Annualized Quarter Result on 31-Oct-2006 [#3]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
29-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- -23.97%
YoY- -65.41%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 41,074 45,372 38,083 36,174 38,714 38,912 45,432 -6.51%
PBT 10,510 16,508 9,339 9,321 11,772 13,112 20,564 -36.15%
Tax -6,912 -13,236 -2,311 -2,997 -3,454 -5,676 -5,438 17.39%
NP 3,598 3,272 7,028 6,324 8,318 7,436 15,126 -61.71%
-
NP to SH 3,598 3,272 7,028 6,324 8,318 7,436 15,126 -61.71%
-
Tax Rate 65.77% 80.18% 24.75% 32.15% 29.34% 43.29% 26.44% -
Total Cost 37,476 42,100 31,055 29,850 30,396 31,476 30,306 15.25%
-
Net Worth 143,482 143,330 143,233 141,126 140,329 140,151 138,072 2.60%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - - 1,817 - - - 3,270 -
Div Payout % - - 25.86% - - - 21.62% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 143,482 143,330 143,233 141,126 140,329 140,151 138,072 2.60%
NOSH 72,834 72,389 72,707 72,745 72,709 72,617 72,669 0.15%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 8.76% 7.21% 18.45% 17.48% 21.49% 19.11% 33.29% -
ROE 2.51% 2.28% 4.91% 4.48% 5.93% 5.31% 10.96% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 56.39 62.68 52.38 49.73 53.24 53.59 62.52 -6.66%
EPS 4.94 4.52 9.67 8.69 11.44 10.24 20.81 -61.76%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 4.50 -
NAPS 1.97 1.98 1.97 1.94 1.93 1.93 1.90 2.44%
Adjusted Per Share Value based on latest NOSH - 72,999
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 9.42 10.41 8.73 8.30 8.88 8.93 10.42 -6.52%
EPS 0.83 0.75 1.61 1.45 1.91 1.71 3.47 -61.56%
DPS 0.00 0.00 0.42 0.00 0.00 0.00 0.75 -
NAPS 0.3291 0.3288 0.3285 0.3237 0.3219 0.3215 0.3167 2.60%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 0.77 0.78 0.81 1.04 1.10 1.36 1.63 -
P/RPS 1.37 1.24 1.55 2.09 2.07 2.54 2.61 -35.00%
P/EPS 15.59 17.26 8.38 11.96 9.62 13.28 7.83 58.46%
EY 6.42 5.79 11.93 8.36 10.40 7.53 12.77 -36.85%
DY 0.00 0.00 3.09 0.00 0.00 0.00 2.76 -
P/NAPS 0.39 0.39 0.41 0.54 0.57 0.70 0.86 -41.05%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 27/09/07 28/06/07 29/03/07 29/12/06 29/09/06 29/06/06 30/03/06 -
Price 0.74 0.78 0.76 0.75 1.08 1.20 1.31 -
P/RPS 1.31 1.24 1.45 1.51 2.03 2.24 2.10 -27.05%
P/EPS 14.98 17.26 7.86 8.63 9.44 11.72 6.29 78.62%
EY 6.68 5.79 12.72 11.59 10.59 8.53 15.89 -43.97%
DY 0.00 0.00 3.29 0.00 0.00 0.00 3.44 -
P/NAPS 0.38 0.39 0.39 0.39 0.56 0.62 0.69 -32.88%

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