[XL] QoQ Annualized Quarter Result on 31-Oct-2022 [#2]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
28-Dec-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2023
Quarter
31-Oct-2022 [#2]
Profit Trend
QoQ- -55.15%
YoY- 373.51%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Revenue 80,400 84,389 69,259 58,755 87,288 97,876 84,237 -3.06%
PBT 5,556 6,048 2,359 897 2,022 1,932 762 277.38%
Tax -1,100 -591 -373 -312 -590 -840 -646 42.73%
NP 4,456 5,457 1,986 585 1,432 1,092 116 1046.11%
-
NP to SH 4,704 5,613 2,061 671 1,496 1,092 116 1088.36%
-
Tax Rate 19.80% 9.77% 15.81% 34.78% 29.18% 43.48% 84.78% -
Total Cost 75,944 78,932 67,273 58,170 85,856 96,784 84,121 -6.60%
-
Net Worth 147,887 152,349 138,403 132,764 137,207 124,262 104,387 26.22%
Dividend
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Net Worth 147,887 152,349 138,403 132,764 137,207 124,262 104,387 26.22%
NOSH 243,581 238,657 235,209 219,111 218,169 218,169 141,467 43.79%
Ratio Analysis
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
NP Margin 5.54% 6.47% 2.87% 1.00% 1.64% 1.12% 0.14% -
ROE 3.18% 3.68% 1.49% 0.51% 1.09% 0.88% 0.11% -
Per Share
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 33.71 35.45 29.52 27.00 40.08 54.35 64.56 -35.23%
EPS 1.96 2.58 0.91 0.33 0.76 0.60 0.11 585.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.64 0.59 0.61 0.63 0.69 0.80 -15.66%
Adjusted Per Share Value based on latest NOSH - 219,111
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 18.44 19.36 15.89 13.48 20.02 22.45 19.32 -3.06%
EPS 1.08 1.29 0.47 0.15 0.34 0.25 0.03 997.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3392 0.3494 0.3174 0.3045 0.3147 0.285 0.2394 26.23%
Price Multiplier on Financial Quarter End Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 -
Price 0.845 0.78 0.815 0.67 0.70 0.78 0.715 -
P/RPS 2.51 2.20 2.76 2.48 1.75 1.44 1.11 72.53%
P/EPS 42.85 33.08 92.76 217.32 101.91 128.64 804.28 -85.91%
EY 2.33 3.02 1.08 0.46 0.98 0.78 0.12 626.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.22 1.38 1.10 1.11 1.13 0.89 32.77%
Price Multiplier on Announcement Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 10/10/23 30/06/23 30/03/23 28/12/22 27/09/22 29/06/22 29/03/22 -
Price 0.86 0.78 0.755 0.78 0.68 0.705 0.745 -
P/RPS 2.55 2.20 2.56 2.89 1.70 1.30 1.15 70.29%
P/EPS 43.61 33.08 85.93 253.00 98.99 116.27 838.02 -86.13%
EY 2.29 3.02 1.16 0.40 1.01 0.86 0.12 617.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.22 1.28 1.28 1.08 1.02 0.93 30.82%

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