[XL] QoQ Quarter Result on 30-Apr-2005 [#1]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
24-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- 70.84%
YoY- 3.95%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Quarter Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 8,764 9,792 13,914 12,962 13,144 11,984 12,901 -22.66%
PBT 1,045 3,750 8,965 6,804 3,854 7,240 7,559 -73.16%
Tax 370 -1,022 -2,740 -2,046 -1,069 -2,509 -2,325 -
NP 1,415 2,728 6,225 4,758 2,785 4,731 5,234 -58.09%
-
NP to SH 1,415 2,728 6,225 4,758 2,785 4,731 5,234 -58.09%
-
Tax Rate -35.41% 27.25% 30.56% 30.07% 27.74% 34.65% 30.76% -
Total Cost 7,349 7,064 7,689 8,204 10,359 7,253 7,667 -2.77%
-
Net Worth 72,753 136,763 134,378 131,480 126,195 123,354 119,053 -27.92%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div 3,273 - - - 3,263 - - -
Div Payout % 231.37% - - - 117.19% - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 72,753 136,763 134,378 131,480 126,195 123,354 119,053 -27.92%
NOSH 72,753 72,746 72,637 72,641 72,526 72,561 72,593 0.14%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 16.15% 27.86% 44.74% 36.71% 21.19% 39.48% 40.57% -
ROE 1.94% 1.99% 4.63% 3.62% 2.21% 3.84% 4.40% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 12.05 13.46 19.16 17.84 18.12 16.52 17.77 -22.76%
EPS 1.95 3.75 8.57 6.55 3.84 6.52 7.21 -58.07%
DPS 4.50 0.00 0.00 0.00 4.50 0.00 0.00 -
NAPS 1.00 1.88 1.85 1.81 1.74 1.70 1.64 -28.02%
Adjusted Per Share Value based on latest NOSH - 72,641
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 2.01 2.25 3.19 2.97 3.01 2.75 2.96 -22.68%
EPS 0.32 0.63 1.43 1.09 0.64 1.09 1.20 -58.47%
DPS 0.75 0.00 0.00 0.00 0.75 0.00 0.00 -
NAPS 0.1669 0.3137 0.3082 0.3016 0.2894 0.2829 0.2731 -27.92%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 1.63 1.87 2.15 2.40 2.50 2.52 2.53 -
P/RPS 13.53 13.89 11.22 13.45 13.79 15.26 14.24 -3.34%
P/EPS 83.81 49.87 25.09 36.64 65.10 38.65 35.09 78.39%
EY 1.19 2.01 3.99 2.73 1.54 2.59 2.85 -44.04%
DY 2.76 0.00 0.00 0.00 1.80 0.00 0.00 -
P/NAPS 1.63 0.99 1.16 1.33 1.44 1.48 1.54 3.84%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 30/03/06 30/12/05 22/09/05 24/06/05 30/03/05 30/12/04 29/09/04 -
Price 1.31 1.83 1.74 2.29 2.45 2.50 2.55 -
P/RPS 10.87 13.60 9.08 12.83 13.52 15.14 14.35 -16.86%
P/EPS 67.35 48.80 20.30 34.96 63.80 38.34 35.37 53.44%
EY 1.48 2.05 4.93 2.86 1.57 2.61 2.83 -35.01%
DY 3.44 0.00 0.00 0.00 1.84 0.00 0.00 -
P/NAPS 1.31 0.97 0.94 1.27 1.41 1.47 1.55 -10.58%

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