[XL] QoQ Cumulative Quarter Result on 31-Jul-2002 [#2]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
26-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jul-2002 [#2]
Profit Trend
QoQ- 108.99%
YoY--%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Cumulative Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 10,416 49,514 35,826 24,559 10,855 32,092 23,401 -41.78%
PBT 5,219 21,465 16,329 11,928 5,847 14,105 12,663 -44.70%
Tax -1,419 -7,378 -5,861 -4,302 -2,198 -3,695 -3,948 -49.54%
NP 3,800 14,087 10,468 7,626 3,649 10,410 8,715 -42.58%
-
NP to SH 3,800 14,087 10,468 7,626 3,649 10,410 8,715 -42.58%
-
Tax Rate 27.19% 34.37% 35.89% 36.07% 37.59% 26.20% 31.18% -
Total Cost 6,616 35,427 25,358 16,933 7,206 21,682 14,686 -41.31%
-
Net Worth 132,630 95,586 92,222 89,291 86,880 71,763 70,507 52.56%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div - 1,448 - - - 1,266 - -
Div Payout % - 10.28% - - - 12.17% - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 132,630 95,586 92,222 89,291 86,880 71,763 70,507 52.56%
NOSH 66,315 48,276 48,284 48,265 48,267 42,214 40,992 37.92%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 36.48% 28.45% 29.22% 31.05% 33.62% 32.44% 37.24% -
ROE 2.87% 14.74% 11.35% 8.54% 4.20% 14.51% 12.36% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 15.71 102.56 74.20 50.88 22.49 76.02 57.09 -57.79%
EPS 5.24 29.18 21.68 15.80 7.56 24.66 21.26 -60.78%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.00 1.98 1.91 1.85 1.80 1.70 1.72 10.60%
Adjusted Per Share Value based on latest NOSH - 48,264
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 2.39 11.36 8.22 5.63 2.49 7.36 5.37 -41.79%
EPS 0.87 3.23 2.40 1.75 0.84 2.39 2.00 -42.67%
DPS 0.00 0.33 0.00 0.00 0.00 0.29 0.00 -
NAPS 0.3042 0.2192 0.2115 0.2048 0.1993 0.1646 0.1617 52.56%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 30/01/02 - -
Price 2.58 2.66 2.94 2.68 2.62 3.18 0.00 -
P/RPS 16.43 2.59 3.96 5.27 11.65 4.18 0.00 -
P/EPS 45.02 9.12 13.56 16.96 34.66 12.90 0.00 -
EY 2.22 10.97 7.37 5.90 2.89 7.75 0.00 -
DY 0.00 1.13 0.00 0.00 0.00 0.94 0.00 -
P/NAPS 1.29 1.34 1.54 1.45 1.46 1.87 0.00 -
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 25/06/03 31/03/03 30/12/02 26/09/02 26/06/02 05/04/02 03/12/01 -
Price 2.77 2.50 2.85 2.55 2.52 2.53 0.00 -
P/RPS 17.64 2.44 3.84 5.01 11.21 3.33 0.00 -
P/EPS 48.34 8.57 13.15 16.14 33.33 10.26 0.00 -
EY 2.07 11.67 7.61 6.20 3.00 9.75 0.00 -
DY 0.00 1.20 0.00 0.00 0.00 1.19 0.00 -
P/NAPS 1.39 1.26 1.49 1.38 1.40 1.49 0.00 -

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