[XL] QoQ Cumulative Quarter Result on 31-Oct-2005 [#3]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
30-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- 24.84%
YoY- -5.71%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Cumulative Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 19,357 9,728 45,432 36,668 26,876 12,962 49,167 -46.37%
PBT 5,886 3,278 20,564 19,519 15,769 6,804 24,376 -61.32%
Tax -1,727 -1,419 -5,438 -5,808 -4,786 -2,046 -7,049 -60.94%
NP 4,159 1,859 15,126 13,711 10,983 4,758 17,327 -61.47%
-
NP to SH 4,159 1,859 15,126 13,711 10,983 4,758 17,327 -61.47%
-
Tax Rate 29.34% 43.29% 26.44% 29.76% 30.35% 30.07% 28.92% -
Total Cost 15,198 7,869 30,306 22,957 15,893 8,204 31,840 -39.00%
-
Net Worth 140,329 140,151 138,072 136,601 134,381 131,480 126,252 7.32%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - - 3,270 - - - 3,265 -
Div Payout % - - 21.62% - - - 18.84% -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 140,329 140,151 138,072 136,601 134,381 131,480 126,252 7.32%
NOSH 72,709 72,617 72,669 72,660 72,638 72,641 72,558 0.13%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 21.49% 19.11% 33.29% 37.39% 40.87% 36.71% 35.24% -
ROE 2.96% 1.33% 10.96% 10.04% 8.17% 3.62% 13.72% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 26.62 13.40 62.52 50.46 37.00 17.84 67.76 -46.45%
EPS 5.72 2.56 20.81 18.87 15.12 6.55 23.88 -61.53%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 4.50 -
NAPS 1.93 1.93 1.90 1.88 1.85 1.81 1.74 7.17%
Adjusted Per Share Value based on latest NOSH - 72,746
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 4.44 2.23 10.42 8.41 6.16 2.97 11.28 -46.38%
EPS 0.95 0.43 3.47 3.14 2.52 1.09 3.97 -61.55%
DPS 0.00 0.00 0.75 0.00 0.00 0.00 0.75 -
NAPS 0.3219 0.3215 0.3167 0.3133 0.3082 0.3016 0.2896 7.32%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 1.10 1.36 1.63 1.87 2.15 2.40 2.50 -
P/RPS 4.13 10.15 2.61 3.71 5.81 13.45 3.69 7.82%
P/EPS 19.23 53.13 7.83 9.91 14.22 36.64 10.47 50.14%
EY 5.20 1.88 12.77 10.09 7.03 2.73 9.55 -33.39%
DY 0.00 0.00 2.76 0.00 0.00 0.00 1.80 -
P/NAPS 0.57 0.70 0.86 0.99 1.16 1.33 1.44 -46.18%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 29/09/06 29/06/06 30/03/06 30/12/05 22/09/05 24/06/05 30/03/05 -
Price 1.08 1.20 1.31 1.83 1.74 2.29 2.45 -
P/RPS 4.06 8.96 2.10 3.63 4.70 12.83 3.62 7.96%
P/EPS 18.88 46.88 6.29 9.70 11.51 34.96 10.26 50.33%
EY 5.30 2.13 15.89 10.31 8.69 2.86 9.75 -33.46%
DY 0.00 0.00 3.44 0.00 0.00 0.00 1.84 -
P/NAPS 0.56 0.62 0.69 0.97 0.94 1.27 1.41 -46.05%

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